Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.22% first-year return on $110k initial cash invested.
-1.22%
Cash On Cash
5.96%
Cap Rate
1.02
DSCR
$4,107
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,107
Total Expenses
$4,219
Mortgage P&I
52%
$2,130
Property Taxes
10%
$422
Home Insurance
4%
$154
HOA
3%
$117
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452