Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.4% first-year return on $107k initial cash invested.
-3.4%
Cash On Cash
5.34%
Cap Rate
0.93
DSCR
$4,050
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,720
Closing costs
1%
$4,236
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$4,353
Mortgage P&I
50%
$2,026
Property Taxes
20%
$827
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446