Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $106k initial cash invested.
-0.36%
Cash On Cash
6.31%
Cap Rate
1.06
DSCR
$4,006
Rent
-$32
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,940
Closing costs
1%
$4,197
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$4,038
Mortgage P&I
52%
$2,079
Property Taxes
11%
$448
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441