Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $102k initial cash invested.
-5.58%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$2,904
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$3,380
Mortgage P&I
68%
$1,969
Property Taxes
9%
$264
Home Insurance
5%
$144
HOA
1%
$17
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319