Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.99% first-year return on $105k initial cash invested.
-1.99%
Cash On Cash
5.72%
Cap Rate
0.98
DSCR
$3,168
Rent
-$174
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
6.2%
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
$3,168
Total Expenses
$3,342
Mortgage P&I
64%
$2,019
Property Taxes
3%
$99
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348