Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $102k initial cash invested.
-4.8%
Cash On Cash
4.96%
Cap Rate
0.85
DSCR
$3,038
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,700
Closing costs
1%
$3,985
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$3,445
Mortgage P&I
64%
$1,932
Property Taxes
7%
$214
Home Insurance
5%
$140
HOA
4%
$125
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334