Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.32% first-year return on $111k initial cash invested.
-1.32%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$3,676
Rent
-$122
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$3,798
Mortgage P&I
59%
$2,168
Property Taxes
6%
$215
Home Insurance
4%
$152
HOA
0%
$14
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404