Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.53% first-year return on $107k initial cash invested.
-2.53%
Cash On Cash
5.52%
Cap Rate
0.95
DSCR
$3,178
Rent
-$225
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,320
Closing costs
1%
$4,216
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$3,403
Mortgage P&I
64%
$2,036
Property Taxes
4%
$135
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350