Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.4% first-year return on $98,808 initial cash invested.
-3.4%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$3,106
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,808
Downpayment
20%
$76,960
Closing costs
1%
$3,848
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,106
Total Expenses
$3,386
Mortgage P&I
60%
$1,868
Property Taxes
8%
$249
Home Insurance
4%
$136
HOA
2%
$77
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342