Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.96% first-year return on $102k initial cash invested.
-1.96%
Cash On Cash
6.11%
Cap Rate
0.99
DSCR
$3,638
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,340
Closing costs
1%
$4,017
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$3,805
Mortgage P&I
57%
$2,065
Property Taxes
10%
$362
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400