Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.93% first-year return on $98,850 initial cash invested.
-9.93%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$2,462
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$3,280
Mortgage P&I
78%
$1,913
Property Taxes
14%
$356
Home Insurance
5%
$135
HOA
2%
$40
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271