Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.34% first-year return on $99,711 initial cash invested.
-1.34%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$2,948
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,711
Downpayment
20%
$77,820
Closing costs
1%
$3,891
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,948
Total Expenses
$3,059
Mortgage P&I
64%
$1,891
Property Taxes
1%
$40
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324