Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.68% first-year return on $102k initial cash invested.
-5.68%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$3,339
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$3,821
Mortgage P&I
59%
$1,976
Property Taxes
17%
$556
Home Insurance
4%
$140
HOA
0%
$13
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367