Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $108k initial cash invested.
-6.67%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$3,267
Rent
-$598
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
6.4%
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
$3,267
Total Expenses
$3,865
Mortgage P&I
65%
$2,137
Property Taxes
14%
$465
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359