Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.86% first-year return on $102k initial cash invested.
-10.86%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$2,726
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,380
Closing costs
1%
$4,019
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$3,653
Mortgage P&I
72%
$1,958
Property Taxes
22%
$602
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300