Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.35% first-year return on $98,955 initial cash invested.
-4.35%
Cash On Cash
5.08%
Cap Rate
0.87
DSCR
$2,628
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,955
Downpayment
20%
$77,100
Closing costs
1%
$3,855
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$2,987
Mortgage P&I
72%
$1,885
Property Taxes
3%
$69
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289