Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.08% first-year return on $99,837 initial cash invested.
-0.08%
Cash On Cash
6.16%
Cap Rate
1.07
DSCR
$3,489
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,837
Downpayment
20%
$77,940
Closing costs
1%
$3,897
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$3,496
Mortgage P&I
54%
$1,867
Property Taxes
9%
$302
Home Insurance
4%
$139
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384