Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.86% first-year return on $105k initial cash invested.
-0.86%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$3,376
Rent
-$75
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,700
Closing costs
1%
$4,135
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$3,451
Mortgage P&I
61%
$2,058
Property Taxes
3%
$100
Home Insurance
4%
$146
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371