Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $98,577 initial cash invested.
-6.33%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$2,792
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,577
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$3,312
Mortgage P&I
67%
$1,873
Property Taxes
11%
$314
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307