Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.34% first-year return on $105k initial cash invested.
-1.34%
Cash On Cash
5.81%
Cap Rate
1.01
DSCR
$3,591
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$3,708
Mortgage P&I
55%
$1,981
Property Taxes
9%
$338
Home Insurance
4%
$145
HOA
1%
$22
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395