Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $97,632 initial cash invested.
-7.57%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$2,344
Rent
-$616
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,632
Downpayment
20%
$75,840
Closing costs
1%
$3,792
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$2,960
Mortgage P&I
82%
$1,921
Property Taxes
4%
$102
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258