Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.72% first-year return on $105k initial cash invested.
-2.72%
Cash On Cash
5.46%
Cap Rate
0.94
DSCR
$3,208
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,800
Closing costs
1%
$4,140
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$3,446
Mortgage P&I
62%
$1,993
Property Taxes
6%
$182
Home Insurance
5%
$158
HOA
1%
$23
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353