Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.06% first-year return on $104k initial cash invested.
-5.06%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$3,126
Rent
-$438
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%
$81,860
Closing costs
1%
$4,093
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$3,564
Mortgage P&I
63%
$1,975
Property Taxes
12%
$381
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344