Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $106k initial cash invested.
-4.33%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$3,364
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,520
Closing costs
1%
$4,176
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$3,745
Mortgage P&I
62%
$2,102
Property Taxes
9%
$309
Home Insurance
5%
$152
HOA
1%
$37
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370