Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.97% first-year return on $104k initial cash invested.
-2.97%
Cash On Cash
5.6%
Cap Rate
0.95
DSCR
$3,812
Rent
-$258
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%
$82,040
Closing costs
1%
$4,102
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$4,070
Mortgage P&I
53%
$2,020
Property Taxes
13%
$483
Home Insurance
4%
$146
HOA
3%
$127
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419