Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $104k initial cash invested.
-4%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$3,579
Rent
-$347
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%
$81,880
Closing costs
1%
$4,094
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$3,926
Mortgage P&I
58%
$2,061
Property Taxes
14%
$512
Home Insurance
4%
$137
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394