Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $104k initial cash invested.
-2.26%
Cash On Cash
5.75%
Cap Rate
0.98
DSCR
$3,712
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,520
Closing costs
1%
$4,076
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$3,907
Mortgage P&I
54%
$1,999
Property Taxes
14%
$501
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408