Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $106k initial cash invested.
-8.8%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,632
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$4,409
Mortgage P&I
58%
$2,095
Property Taxes
22%
$816
Home Insurance
4%
$147
HOA
3%
$116
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400