Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.78% first-year return on $103k initial cash invested.
-0.78%
Cash On Cash
6.33%
Cap Rate
1.04
DSCR
$3,928
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,680
Closing costs
1%
$4,034
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$3,995
Mortgage P&I
52%
$2,039
Property Taxes
8%
$306
Home Insurance
4%
$140
HOA
4%
$175
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432