Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.65% first-year return on $98,997 initial cash invested.
-11.65%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$2,608
Rent
-$961
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,997
Downpayment
20%
$77,140
Closing costs
1%
$3,857
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$3,569
Mortgage P&I
71%
$1,840
Property Taxes
27%
$703
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287