Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.25% first-year return on $107k initial cash invested.
-8.25%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$2,889
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,700
Closing costs
1%
$4,235
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$3,624
Mortgage P&I
70%
$2,027
Property Taxes
16%
$466
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318