Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.54% first-year return on $105k initial cash invested.
-6.54%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$3,336
Rent
-$573
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
6.4%
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
$3,336
Total Expenses
$3,909
Mortgage P&I
62%
$2,075
Property Taxes
16%
$535
Home Insurance
4%
$145
HOA
1%
$21
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367