Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.16% first-year return on $110k initial cash invested.
-0.16%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$4,148
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,570
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,148
Total Expenses
$4,163
Mortgage P&I
52%
$2,158
Property Taxes
11%
$442
Home Insurance
4%
$153
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456