Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $98,640 initial cash invested.
-10.05%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$2,250
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,640
Downpayment
20%
$76,800
Closing costs
1%
$3,840
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,250
Total Expenses
$3,076
Mortgage P&I
86%
$1,933
Property Taxes
11%
$243
Home Insurance
6%
$134
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248