Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.35% first-year return on $96,546 initial cash invested.
-6.35%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$3,798
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,546
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,798
Total Expenses
$4,309
Mortgage P&I
51%
$1,938
Property Taxes
11%
$409
Home Insurance
4%
$141
HOA
14%
$529
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418