Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.34% first-year return on $97,674 initial cash invested.
-3.34%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$3,516
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,674
Downpayment
20%
$75,880
Closing costs
1%
$3,794
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$3,788
Mortgage P&I
54%
$1,881
Property Taxes
16%
$578
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387