Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.02% first-year return on $106k initial cash invested.
-3.02%
Cash On Cash
5.51%
Cap Rate
0.94
DSCR
$3,600
Rent
-$266
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$3,866
Mortgage P&I
57%
$2,038
Property Taxes
13%
$473
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396