Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.31% first-year return on $107k initial cash invested.
-3.31%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$3,402
Rent
-$295
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,820
Closing costs
1%
$4,241
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$3,697
Mortgage P&I
62%
$2,103
Property Taxes
9%
$289
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374