Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.45% first-year return on $102k initial cash invested.
-7.45%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$3,255
Rent
-$632
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
6.5%
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
$3,255
Total Expenses
$3,887
Mortgage P&I
62%
$2,007
Property Taxes
19%
$608
Home Insurance
4%
$140
HOA
1%
$25
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358