Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.75% first-year return on $101k initial cash invested.
-2.75%
Cash On Cash
5.52%
Cap Rate
0.94
DSCR
$2,994
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,720
Closing costs
1%
$3,936
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$3,225
Mortgage P&I
64%
$1,923
Property Taxes
5%
$144
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329