Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.82% first-year return on $111k initial cash invested.
-7.82%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$3,128
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,800
Closing costs
1%
$4,440
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$3,853
Mortgage P&I
69%
$2,152
Property Taxes
10%
$310
Home Insurance
5%
$158
HOA
5%
$170
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344