Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $105k initial cash invested.
-7.4%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$2,620
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,740
Closing costs
1%
$4,137
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$3,267
Mortgage P&I
77%
$2,010
Property Taxes
8%
$217
Home Insurance
6%
$149
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288