Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.24% first-year return on $104k initial cash invested.
-1.24%
Cash On Cash
5.95%
Cap Rate
1.01
DSCR
$3,339
Rent
-$107
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,580
Closing costs
1%
$4,079
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$3,446
Mortgage P&I
60%
$1,995
Property Taxes
5%
$172
Home Insurance
4%
$143
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367