Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.01% first-year return on $97,506 initial cash invested.
-4.01%
Cash On Cash
5.17%
Cap Rate
0.88
DSCR
$2,794
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,506
Downpayment
20%
$75,720
Closing costs
1%
$3,786
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$3,120
Mortgage P&I
66%
$1,844
Property Taxes
6%
$167
Home Insurance
5%
$136
HOA
1%
$23
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307