Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.61% first-year return on $109k initial cash invested.
-2.61%
Cash On Cash
5.68%
Cap Rate
0.96
DSCR
$3,638
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,220
Closing costs
1%
$4,311
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$3,874
Mortgage P&I
59%
$2,131
Property Taxes
10%
$353
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400