Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $107k initial cash invested.
-0.55%
Cash On Cash
6.28%
Cap Rate
1.06
DSCR
$4,390
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,780
Closing costs
1%
$4,239
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,390
Total Expenses
$4,439
Mortgage P&I
48%
$2,092
Property Taxes
15%
$680
Home Insurance
4%
$157
HOA
0%
$16
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483