Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.44% first-year return on $102k initial cash invested.
-0.44%
Cash On Cash
6.19%
Cap Rate
1.06
DSCR
$3,974
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,880
Closing costs
1%
$3,994
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$4,011
Mortgage P&I
49%
$1,939
Property Taxes
15%
$577
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437