Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.78% first-year return on $106k initial cash invested.
-18.78%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$1,746
Rent
-$1,662
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%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,746
Total Expenses
$3,408
Mortgage P&I
118%
$2,057
Property Taxes
35%
$610
Home Insurance
8%
$147
HOA
0%
$0
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192