Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.43% first-year return on $99,879 initial cash invested.
-1.43%
Cash On Cash
5.91%
Cap Rate
1
DSCR
$3,136
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$3,255
Mortgage P&I
61%
$1,913
Property Taxes
4%
$113
Home Insurance
5%
$142
HOA
1%
$22
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345