Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.18% first-year return on $105k initial cash invested.
-5.18%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$3,106
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,106
Total Expenses
$3,558
Mortgage P&I
66%
$2,048
Property Taxes
10%
$308
Home Insurance
5%
$146
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342