Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.56% first-year return on $104k initial cash invested.
-14.56%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$1,692
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,692
Total Expenses
$2,955
Mortgage P&I
119%
$2,013
Property Taxes
13%
$222
Home Insurance
9%
$144
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186