Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.34% first-year return on $106k initial cash invested.
-5.34%
Cash On Cash
4.87%
Cap Rate
0.83
DSCR
$2,991
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$3,464
Mortgage P&I
69%
$2,056
Property Taxes
8%
$243
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329