Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.8% first-year return on $105k initial cash invested.
-0.8%
Cash On Cash
5.96%
Cap Rate
1.03
DSCR
$3,354
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,140
Closing costs
1%
$4,157
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,424
Mortgage P&I
60%
$2,002
Property Taxes
4%
$135
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369