Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $105k initial cash invested.
-10.32%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$2,586
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,420
Closing costs
1%
$4,121
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$3,485
Mortgage P&I
79%
$2,030
Property Taxes
17%
$427
Home Insurance
6%
$150
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284