Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.94% first-year return on $109k initial cash invested.
-3.94%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$3,776
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$4,134
Mortgage P&I
57%
$2,163
Property Taxes
14%
$534
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415