Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.91% first-year return on $100k initial cash invested.
-3.91%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$2,877
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,877
Total Expenses
$3,204
Mortgage P&I
67%
$1,941
Property Taxes
5%
$148
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316