Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $106k initial cash invested.
-5.12%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$3,130
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,660
Closing costs
1%
$4,183
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,582
Mortgage P&I
67%
$2,096
Property Taxes
9%
$273
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344