Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.13% first-year return on $99,039 initial cash invested.
-3.13%
Cash On Cash
5.37%
Cap Rate
0.92
DSCR
$2,944
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$3,202
Mortgage P&I
63%
$1,866
Property Taxes
7%
$200
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324