Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.94% first-year return on $97,779 initial cash invested.
-14.94%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$1,452
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,452
Total Expenses
$2,669
Mortgage P&I
131%
$1,896
Property Taxes
10%
$146
Home Insurance
9%
$133
HOA
0%
$0
Property Management
12%
$174
CapEx
4%
$58
Vacancy
3%
$44
Maintenance
4%
$58
Other
11%
$160