Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $101k initial cash invested.
-5.57%
Cash On Cash
4.98%
Cap Rate
0.82
DSCR
$3,034
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,600
Closing costs
1%
$3,930
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$3,501
Mortgage P&I
65%
$1,977
Property Taxes
11%
$344
Home Insurance
5%
$140
HOA
0%
$9
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334