Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.83% first-year return on $102k initial cash invested.
-9.83%
Cash On Cash
3.65%
Cap Rate
0.62
DSCR
$2,188
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,200
Closing costs
1%
$4,010
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$3,025
Mortgage P&I
90%
$1,970
Property Taxes
8%
$176
Home Insurance
6%
$133
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241