Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.22% first-year return on $114k initial cash invested.
-4.22%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$3,418
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,060
Closing costs
1%
$4,553
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$3,818
Mortgage P&I
67%
$2,279
Property Taxes
6%
$215
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376