Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.41% first-year return on $112k initial cash invested.
-3.41%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$3,693
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,440
Closing costs
1%
$4,472
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,693
Total Expenses
$4,011
Mortgage P&I
61%
$2,245
Property Taxes
9%
$336
Home Insurance
5%
$174
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406