Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $97,800 initial cash invested.
-1.33%
Cash On Cash
5.99%
Cap Rate
1.01
DSCR
$3,292
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$3,400
Mortgage P&I
57%
$1,872
Property Taxes
8%
$275
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362