Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3% first-year return on $109k initial cash invested.
-3%
Cash On Cash
5.45%
Cap Rate
0.93
DSCR
$3,168
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,220
Closing costs
1%
$4,311
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$3,439
Mortgage P&I
66%
$2,102
Property Taxes
3%
$106
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348