Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.29% first-year return on $105k initial cash invested.
-6.29%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$3,408
Rent
-$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,959
Mortgage P&I
59%
$2,024
Property Taxes
19%
$632
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375