Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $108k initial cash invested.
-12.99%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$1,965
Rent
-$1,170
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,780
Closing costs
1%
$4,289
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,965
Total Expenses
$3,135
Mortgage P&I
109%
$2,139
Property Taxes
9%
$177
Home Insurance
8%
$150
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216