Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $110k initial cash invested.
-7.95%
Cash On Cash
4.11%
Cap Rate
0.71
DSCR
$2,746
Rent
-$728
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,520
Closing costs
1%
$4,376
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$3,474
Mortgage P&I
77%
$2,118
Property Taxes
7%
$193
Home Insurance
6%
$154
HOA
3%
$75
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302