Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.58% first-year return on $104k initial cash invested.
-2.58%
Cash On Cash
5.62%
Cap Rate
0.95
DSCR
$3,358
Rent
-$225
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,360
Closing costs
1%
$4,118
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$3,583
Mortgage P&I
60%
$2,021
Property Taxes
8%
$276
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369