Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $104k initial cash invested.
-2.48%
Cash On Cash
5.68%
Cap Rate
0.96
DSCR
$3,344
Rent
-$215
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,060
Closing costs
1%
$4,103
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$3,559
Mortgage P&I
60%
$2,022
Property Taxes
8%
$254
Home Insurance
4%
$146
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368