Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.45% first-year return on $99,984 initial cash invested.
-10.45%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$2,571
Rent
-$871
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,984
Downpayment
20%
$78,080
Closing costs
1%
$3,904
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$3,442
Mortgage P&I
77%
$1,974
Property Taxes
18%
$453
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283