Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $105k initial cash invested.
-5.47%
Cash On Cash
4.78%
Cap Rate
0.82
DSCR
$2,894
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,540
Closing costs
1%
$4,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$3,371
Mortgage P&I
69%
$2,005
Property Taxes
8%
$233
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318