Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.81% first-year return on $102k initial cash invested.
-6.81%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$3,098
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$3,677
Mortgage P&I
64%
$1,981
Property Taxes
16%
$492
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341