Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.38% first-year return on $98,997 initial cash invested.
-6.38%
Cash On Cash
4.41%
Cap Rate
0.77
DSCR
$2,536
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,997
Downpayment
20%
$77,140
Closing costs
1%
$3,857
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$3,062
Mortgage P&I
73%
$1,841
Property Taxes
9%
$220
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279