Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.54% first-year return on $106k initial cash invested.
-13.54%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$1,534
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,360
Closing costs
1%
$4,168
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,534
Total Expenses
$2,725
Mortgage P&I
130%
$1,994
Property Taxes
4%
$58
Home Insurance
10%
$152
HOA
0%
$0
Property Management
12%
$184
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$169