Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.96% first-year return on $109k initial cash invested.
-2.96%
Cash On Cash
5.45%
Cap Rate
0.95
DSCR
$3,987
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,080
Closing costs
1%
$4,354
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,987
Total Expenses
$4,257
Mortgage P&I
52%
$2,090
Property Taxes
17%
$663
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439