Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $103k initial cash invested.
-7.29%
Cash On Cash
4.18%
Cap Rate
0.73
DSCR
$2,502
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,860
Closing costs
1%
$4,043
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,502
Total Expenses
$3,127
Mortgage P&I
77%
$1,934
Property Taxes
8%
$200
Home Insurance
6%
$143
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275