Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $106k initial cash invested.
-4.64%
Cash On Cash
5.05%
Cap Rate
0.86
DSCR
$3,148
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,780
Closing costs
1%
$4,189
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$3,558
Mortgage P&I
65%
$2,048
Property Taxes
9%
$290
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346