Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $107k initial cash invested.
-12.21%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$2,428
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,180
Closing costs
1%
$4,259
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,428
Total Expenses
$3,521
Mortgage P&I
86%
$2,091
Property Taxes
19%
$451
Home Insurance
6%
$154
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267