Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.31% first-year return on $110k initial cash invested.
-2.31%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$3,825
Rent
-$212
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
$3,825
Total Expenses
$4,037
Mortgage P&I
56%
$2,128
Property Taxes
11%
$422
Home Insurance
4%
$154
HOA
1%
$32
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421