Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.38% first-year return on $108k initial cash invested.
-4.38%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$3,002
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,360
Closing costs
1%
$4,268
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$3,395
Mortgage P&I
70%
$2,107
Property Taxes
4%
$115
Home Insurance
5%
$153
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330