Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.62% first-year return on $108k initial cash invested.
-1.62%
Cash On Cash
5.84%
Cap Rate
0.99
DSCR
$3,224
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$3,370
Mortgage P&I
65%
$2,105
Property Taxes
1%
$18
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355