Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.36% first-year return on $99,333 initial cash invested.
-7.36%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$2,896
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,333
Downpayment
20%
$77,460
Closing costs
1%
$3,873
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$3,505
Mortgage P&I
67%
$1,934
Property Taxes
15%
$447
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319