Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $100k initial cash invested.
-2.95%
Cash On Cash
5.44%
Cap Rate
0.94
DSCR
$3,172
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$3,419
Mortgage P&I
60%
$1,898
Property Taxes
6%
$177
Home Insurance
4%
$140
HOA
4%
$125
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349