Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $107k initial cash invested.
-2.48%
Cash On Cash
5.64%
Cap Rate
0.96
DSCR
$3,328
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,140
Closing costs
1%
$4,257
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,550
Mortgage P&I
63%
$2,091
Property Taxes
4%
$144
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366