Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.99% first-year return on $106k initial cash invested.
-3.99%
Cash On Cash
5.4%
Cap Rate
0.9
DSCR
$3,436
Rent
-$352
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%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$3,788
Mortgage P&I
61%
$2,097
Property Taxes
10%
$340
Home Insurance
4%
$149
HOA
1%
$35
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378