Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.47% first-year return on $99,648 initial cash invested.
-0.47%
Cash On Cash
6.15%
Cap Rate
1.05
DSCR
$3,552
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,648
Downpayment
20%
$77,760
Closing costs
1%
$3,888
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$3,591
Mortgage P&I
53%
$1,890
Property Taxes
9%
$307
Home Insurance
4%
$138
HOA
1%
$48
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391