Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.24% first-year return on $102k initial cash invested.
-4.24%
Cash On Cash
5.17%
Cap Rate
0.89
DSCR
$3,576
Rent
-$360
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,920
Closing costs
1%
$3,996
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$3,936
Mortgage P&I
54%
$1,940
Property Taxes
16%
$581
Home Insurance
4%
$142
HOA
2%
$58
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393