Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $103k initial cash invested.
-2.47%
Cash On Cash
5.56%
Cap Rate
0.96
DSCR
$3,123
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,380
Closing costs
1%
$4,069
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$3,336
Mortgage P&I
63%
$1,972
Property Taxes
5%
$154
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344