Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $97,695 initial cash invested.
-5.26%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$3,114
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$3,542
Mortgage P&I
60%
$1,878
Property Taxes
15%
$471
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343