Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $105k initial cash invested.
-7.28%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$2,678
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$3,312
Mortgage P&I
78%
$2,098
Property Taxes
5%
$129
Home Insurance
5%
$144
HOA
1%
$31
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295