Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $104k initial cash invested.
-1.29%
Cash On Cash
5.89%
Cap Rate
1.01
DSCR
$3,370
Rent
-$112
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,840
Closing costs
1%
$4,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$3,482
Mortgage P&I
59%
$1,986
Property Taxes
4%
$129
Home Insurance
4%
$150
HOA
2%
$71
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371