Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.43% first-year return on $109k initial cash invested.
-7.43%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$2,930
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$3,607
Mortgage P&I
73%
$2,143
Property Taxes
10%
$290
Home Insurance
5%
$152
HOA
1%
$26
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322