Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.42% first-year return on $100k initial cash invested.
-9.42%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$2,394
Rent
-$789
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,560
Closing costs
1%
$3,928
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$3,183
Mortgage P&I
84%
$2,012
Property Taxes
9%
$208
Home Insurance
6%
$149
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263