Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $106k initial cash invested.
-8.8%
Cash On Cash
3.98%
Cap Rate
0.69
DSCR
$3,500
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,780
Closing costs
1%
$4,189
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$4,277
Mortgage P&I
58%
$2,025
Property Taxes
22%
$762
Home Insurance
4%
$150
HOA
4%
$150
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385