Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.18% first-year return on $111k initial cash invested.
-1.18%
Cash On Cash
6.08%
Cap Rate
1.02
DSCR
$4,035
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,220
Closing costs
1%
$4,411
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$4,144
Mortgage P&I
54%
$2,184
Property Taxes
11%
$428
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444