Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.06% first-year return on $102k initial cash invested.
-5.06%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$2,865
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,180
Closing costs
1%
$4,009
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$3,296
Mortgage P&I
70%
$2,007
Property Taxes
4%
$127
Home Insurance
5%
$144
HOA
2%
$43
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315