Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.97% first-year return on $102k initial cash invested.
-4.97%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$3,507
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,620
Closing costs
1%
$3,981
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,507
Total Expenses
$3,928
Mortgage P&I
57%
$2,007
Property Taxes
17%
$590
Home Insurance
4%
$139
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386