Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.12% first-year return on $106k initial cash invested.
-4.12%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$3,470
Rent
-$364
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,740
Closing costs
1%
$4,187
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$3,834
Mortgage P&I
59%
$2,055
Property Taxes
13%
$449
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382