Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $107k initial cash invested.
-3.55%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$3,296
Rent
-$316
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,500
Closing costs
1%
$4,225
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$3,612
Mortgage P&I
64%
$2,095
Property Taxes
7%
$243
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363