Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $110k initial cash invested.
-3.74%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$3,978
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,360
Closing costs
1%
$4,368
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$4,320
Mortgage P&I
55%
$2,169
Property Taxes
16%
$641
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438