Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.11% first-year return on $103k initial cash invested.
-8.11%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$3,242
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,660
Closing costs
1%
$4,033
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$3,936
Mortgage P&I
61%
$1,971
Property Taxes
18%
$591
Home Insurance
4%
$145
HOA
4%
$126
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357