Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.54% first-year return on $100k initial cash invested.
-3.54%
Cash On Cash
5.59%
Cap Rate
0.92
DSCR
$3,300
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$3,595
Mortgage P&I
60%
$1,983
Property Taxes
8%
$253
Home Insurance
6%
$192
HOA
1%
$45
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363