Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.97% first-year return on $98,850 initial cash invested.
-8.97%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$2,608
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$3,347
Mortgage P&I
72%
$1,885
Property Taxes
17%
$441
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287