Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.13% first-year return on $106k initial cash invested.
-6.13%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$2,896
Rent
-$543
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,074
Closing costs
1%
$4,204
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$3,439
Mortgage P&I
71%
$2,059
Property Taxes
7%
$205
Home Insurance
5%
$147
HOA
1%
$42
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319