Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $102k initial cash invested.
-6.25%
Cash On Cash
4.71%
Cap Rate
0.8
DSCR
$3,482
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$4,011
Mortgage P&I
56%
$1,952
Property Taxes
19%
$662
Home Insurance
4%
$149
HOA
2%
$65
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383