Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.99% first-year return on $108k initial cash invested.
-2.99%
Cash On Cash
5.61%
Cap Rate
0.94
DSCR
$3,411
Rent
-$269
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%
$85,740
Closing costs
1%
$4,287
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$3,680
Mortgage P&I
63%
$2,138
Property Taxes
7%
$232
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375