Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $101k initial cash invested.
-8.17%
Cash On Cash
4.51%
Cap Rate
0.72
DSCR
$3,042
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,380
Closing costs
1%
$3,969
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$3,732
Mortgage P&I
68%
$2,059
Property Taxes
18%
$552
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335