Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.78% first-year return on $108k initial cash invested.
-6.78%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$3,038
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$3,649
Mortgage P&I
68%
$2,075
Property Taxes
13%
$390
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334