Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.13% first-year return on $109k initial cash invested.
-0.13%
Cash On Cash
6.39%
Cap Rate
1.07
DSCR
$3,896
Rent
-$12
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,896
Total Expenses
$3,908
Mortgage P&I
56%
$2,173
Property Taxes
7%
$257
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429