Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.16% first-year return on $97,905 initial cash invested.
-3.16%
Cash On Cash
5.41%
Cap Rate
0.93
DSCR
$3,279
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,905
Downpayment
20%
$76,100
Closing costs
1%
$3,805
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,537
Mortgage P&I
56%
$1,844
Property Taxes
14%
$443
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361