Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.79% first-year return on $102k initial cash invested.
-6.79%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$2,373
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$2,949
Mortgage P&I
84%
$2,001
Property Taxes
0%
$1
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261