Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.97% first-year return on $104k initial cash invested.
-8.97%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$2,566
Rent
-$778
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
6.6%
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
$2,566
Total Expenses
$3,344
Mortgage P&I
82%
$2,098
Property Taxes
4%
$104
Home Insurance
6%
$144
HOA
5%
$125
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282