Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.42% first-year return on $111k initial cash invested.
-4.42%
Cash On Cash
5.08%
Cap Rate
0.87
DSCR
$3,262
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,839
Closing costs
1%
$4,442
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,262
Total Expenses
$3,672
Mortgage P&I
66%
$2,161
Property Taxes
1%
$37
Home Insurance
5%
$156
HOA
6%
$210
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359