Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.85% first-year return on $99,690 initial cash invested.
-1.85%
Cash On Cash
5.68%
Cap Rate
0.98
DSCR
$3,046
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$3,200
Mortgage P&I
62%
$1,874
Property Taxes
4%
$116
Home Insurance
4%
$136
HOA
1%
$38
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335