Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $102k initial cash invested.
-1.68%
Cash On Cash
5.79%
Cap Rate
1.01
DSCR
$3,939
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$4,082
Mortgage P&I
49%
$1,916
Property Taxes
17%
$686
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433