Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $106k initial cash invested.
-4.26%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$3,360
Rent
-$376
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,820
Closing costs
1%
$4,191
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$3,736
Mortgage P&I
62%
$2,089
Property Taxes
10%
$336
Home Insurance
5%
$152
HOA
1%
$17
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370