Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.67% first-year return on $101k initial cash invested.
-9.67%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$2,222
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$3,035
Mortgage P&I
89%
$1,988
Property Taxes
7%
$153
Home Insurance
6%
$138
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244