Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.42% first-year return on $105k initial cash invested.
-4.42%
Cash On Cash
5.07%
Cap Rate
0.88
DSCR
$3,766
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$4,152
Mortgage P&I
53%
$1,983
Property Taxes
19%
$708
Home Insurance
4%
$149
HOA
1%
$31
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414