Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.52% first-year return on $108k initial cash invested.
-1.52%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$3,834
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,360
Closing costs
1%
$4,268
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$3,970
Mortgage P&I
55%
$2,101
Property Taxes
10%
$400
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422