Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $100k initial cash invested.
-3.46%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$3,831
Rent
-$290
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,520
Closing costs
1%
$3,926
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$4,121
Mortgage P&I
51%
$1,950
Property Taxes
19%
$729
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421