Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.91% first-year return on $108k initial cash invested.
-17.91%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$1,650
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,650
Total Expenses
$3,263
Mortgage P&I
126%
$2,085
Property Taxes
28%
$466
Home Insurance
9%
$150
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182