Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.16% first-year return on $104k initial cash invested.
-0.16%
Cash On Cash
6.4%
Cap Rate
1.07
DSCR
$3,954
Rent
-$14
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%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,954
Total Expenses
$3,968
Mortgage P&I
52%
$2,041
Property Taxes
10%
$389
Home Insurance
4%
$144
HOA
1%
$50
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435