Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.85% first-year return on $110k initial cash invested.
-3.85%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$3,584
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,220
Closing costs
1%
$4,361
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$3,936
Mortgage P&I
59%
$2,114
Property Taxes
13%
$450
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394