Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $98,745 initial cash invested.
-2.38%
Cash On Cash
5.67%
Cap Rate
0.96
DSCR
$3,068
Rent
-$196
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,745
Downpayment
20%
$76,900
Closing costs
1%
$3,845
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$3,264
Mortgage P&I
62%
$1,890
Property Taxes
6%
$196
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337