Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.75% first-year return on $99,606 initial cash invested.
-1.75%
Cash On Cash
5.87%
Cap Rate
0.99
DSCR
$3,222
Rent
-$145
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,606
Downpayment
20%
$77,720
Closing costs
1%
$3,886
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$3,367
Mortgage P&I
60%
$1,918
Property Taxes
6%
$204
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354