Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.23% first-year return on $103k initial cash invested.
-4.23%
Cash On Cash
5.32%
Cap Rate
0.88
DSCR
$3,231
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,640
Closing costs
1%
$4,032
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$3,593
Mortgage P&I
63%
$2,020
Property Taxes
9%
$305
Home Insurance
5%
$154
HOA
1%
$16
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355