Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.46% first-year return on $102k initial cash invested.
-6.46%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$3,516
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$4,063
Mortgage P&I
56%
$1,962
Property Taxes
15%
$544
Home Insurance
4%
$140
HOA
6%
$221
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387