Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.06% first-year return on $98,304 initial cash invested.
-0.06%
Cash On Cash
6.28%
Cap Rate
1.08
DSCR
$3,812
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,304
Downpayment
20%
$76,480
Closing costs
1%
$3,824
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$3,817
Mortgage P&I
49%
$1,853
Property Taxes
13%
$505
Home Insurance
4%
$136
HOA
1%
$29
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419