Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.49% first-year return on $110k initial cash invested.
-12.49%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$1,880
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,240
Closing costs
1%
$4,362
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,880
Total Expenses
$3,021
Mortgage P&I
113%
$2,119
Property Taxes
6%
$107
Home Insurance
8%
$156
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207