Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.16% first-year return on $104k initial cash invested.
-7.16%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$3,194
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$3,812
Mortgage P&I
62%
$1,977
Property Taxes
19%
$604
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351