Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $110k initial cash invested.
-5%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$3,452
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$3,911
Mortgage P&I
62%
$2,156
Property Taxes
12%
$423
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380