Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.75% first-year return on $102k initial cash invested.
-3.75%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$3,770
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$86,100
Closing costs
1%
$4,305
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,770
Total Expenses
$4,090
Mortgage P&I
56%
$2,126
Property Taxes
6%
$234
Home Insurance
4%
$154
HOA
8%
$294
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415