Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $109k initial cash invested.
-0.12%
Cash On Cash
6.42%
Cap Rate
1.07
DSCR
$3,921
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$3,932
Mortgage P&I
55%
$2,167
Property Taxes
7%
$284
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431