Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.08% first-year return on $109k initial cash invested.
-4.08%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$2,942
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,320
Closing costs
1%
$4,316
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$3,311
Mortgage P&I
72%
$2,126
Property Taxes
1%
$30
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324