Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.54% first-year return on $104k initial cash invested.
-5.54%
Cash On Cash
4.89%
Cap Rate
0.84
DSCR
$3,814
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$4,294
Mortgage P&I
52%
$1,993
Property Taxes
20%
$773
Home Insurance
4%
$143
HOA
2%
$87
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420