Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -51.18% first-year return on $103k initial cash invested.
-51.18%
Cash On Cash
-6.85%
Cap Rate
-1.18
DSCR
$3,278
Rent
-$4,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,600
Closing costs
1%
$4,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$7,655
Mortgage P&I
59%
$1,945
Property Taxes
8%
$270
Home Insurance
4%
$147
HOA
127%
$4,179
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361