Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.36% first-year return on $111k initial cash invested.
-8.36%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$3,152
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,200
Closing costs
1%
$4,410
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,152
Total Expenses
$3,923
Mortgage P&I
70%
$2,198
Property Taxes
16%
$495
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347