Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $106k initial cash invested.
-9.79%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$2,644
Rent
-$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,460
Closing costs
1%
$4,173
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$3,506
Mortgage P&I
78%
$2,050
Property Taxes
12%
$319
Home Insurance
9%
$231
HOA
0%
$7
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291