Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $102k initial cash invested.
-3.97%
Cash On Cash
5.53%
Cap Rate
0.9
DSCR
$3,147
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,195
Closing costs
1%
$4,010
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$3,485
Mortgage P&I
65%
$2,060
Property Taxes
5%
$164
Home Insurance
4%
$140
HOA
2%
$51
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346