Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.72% first-year return on $106k initial cash invested.
-5.72%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$2,784
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$3,290
Mortgage P&I
73%
$2,036
Property Taxes
6%
$161
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306