Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.85% first-year return on $103k initial cash invested.
-4.85%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$3,186
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,340
Closing costs
1%
$4,067
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$3,604
Mortgage P&I
64%
$2,039
Property Taxes
7%
$214
Home Insurance
5%
$147
HOA
4%
$122
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350