Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.5% first-year return on $108k initial cash invested.
-2.5%
Cash On Cash
5.53%
Cap Rate
0.95
DSCR
$3,162
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,162
Total Expenses
$3,387
Mortgage P&I
61%
$1,942
Property Taxes
7%
$231
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348