Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $110k initial cash invested.
-3.3%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$3,410
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,480
Closing costs
1%
$4,374
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$3,712
Mortgage P&I
63%
$2,156
Property Taxes
7%
$243
Home Insurance
5%
$155
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375