Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $97,380 initial cash invested.
-1.87%
Cash On Cash
5.7%
Cap Rate
0.98
DSCR
$2,805
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,957
Mortgage P&I
65%
$1,837
Property Taxes
1%
$34
Home Insurance
5%
$132
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309