Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.01% first-year return on $111k initial cash invested.
-3.01%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$3,806
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,320
Closing costs
1%
$4,416
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$4,084
Mortgage P&I
58%
$2,217
Property Taxes
10%
$366
Home Insurance
4%
$149
HOA
2%
$58
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419