Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.4% first-year return on $97,590 initial cash invested.
-2.4%
Cash On Cash
5.61%
Cap Rate
0.97
DSCR
$3,516
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$3,711
Mortgage P&I
52%
$1,825
Property Taxes
15%
$544
Home Insurance
4%
$133
HOA
0%
$13
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387