Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.28% first-year return on $107k initial cash invested.
-0.28%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$3,634
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,380
Closing costs
1%
$4,219
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$3,659
Mortgage P&I
58%
$2,101
Property Taxes
5%
$176
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400