Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.75% first-year return on $109k initial cash invested.
-5.75%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$3,225
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,800
Closing costs
1%
$4,340
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$3,748
Mortgage P&I
65%
$2,093
Property Taxes
9%
$296
Home Insurance
5%
$154
HOA
3%
$108
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355