Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.44% first-year return on $98,094 initial cash invested.
-1.44%
Cash On Cash
6.14%
Cap Rate
1.01
DSCR
$3,554
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,094
Downpayment
20%
$76,280
Closing costs
1%
$3,814
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$3,672
Mortgage P&I
54%
$1,927
Property Taxes
10%
$366
Home Insurance
4%
$138
HOA
1%
$33
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391