Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.53% first-year return on $99,879 initial cash invested.
-0.53%
Cash On Cash
6.06%
Cap Rate
1.06
DSCR
$3,674
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,718
Mortgage P&I
51%
$1,865
Property Taxes
13%
$468
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404