Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $110k initial cash invested.
-6.32%
Cash On Cash
4.64%
Cap Rate
0.8
DSCR
$3,704
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,620
Closing costs
1%
$4,381
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$4,283
Mortgage P&I
57%
$2,124
Property Taxes
19%
$688
Home Insurance
4%
$157
HOA
2%
$56
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407