Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.89% first-year return on $107k initial cash invested.
-11.89%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$2,792
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,580
Closing costs
1%
$4,229
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$3,850
Mortgage P&I
76%
$2,131
Property Taxes
22%
$617
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307