Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $104k initial cash invested.
-11.31%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$1,852
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$2,833
Mortgage P&I
110%
$2,040
Property Taxes
1%
$19
Home Insurance
8%
$144
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204