Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.51% first-year return on $99,879 initial cash invested.
-11.51%
Cash On Cash
3.23%
Cap Rate
0.56
DSCR
$2,942
Rent
-$958
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
6.1%
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
$2,942
Total Expenses
$3,900
Mortgage P&I
64%
$1,890
Property Taxes
15%
$431
Home Insurance
5%
$136
HOA
15%
$442
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324