Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.08% first-year return on $104k initial cash invested.
-5.08%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$2,936
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,780
Closing costs
1%
$4,089
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$3,376
Mortgage P&I
71%
$2,076
Property Taxes
4%
$118
Home Insurance
5%
$145
HOA
1%
$40
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323