Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.04% first-year return on $102k initial cash invested.
-1.04%
Cash On Cash
6.11%
Cap Rate
1.02
DSCR
$3,222
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$3,310
Mortgage P&I
62%
$1,983
Property Taxes
3%
$83
Home Insurance
4%
$140
HOA
0%
$8
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354