Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.39% first-year return on $111k initial cash invested.
-7.39%
Cash On Cash
4.33%
Cap Rate
0.74
DSCR
$2,986
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,660
Closing costs
1%
$4,433
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$3,670
Mortgage P&I
73%
$2,166
Property Taxes
11%
$333
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328