Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.68% first-year return on $106k initial cash invested.
-0.68%
Cash On Cash
6.02%
Cap Rate
1.04
DSCR
$3,460
Rent
-$60
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
6.1%
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
$3,460
Total Expenses
$3,520
Mortgage P&I
58%
$2,020
Property Taxes
5%
$176
Home Insurance
4%
$148
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381