Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.17% first-year return on $99,165 initial cash invested.
-1.17%
Cash On Cash
6.13%
Cap Rate
1.02
DSCR
$3,340
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$3,437
Mortgage P&I
58%
$1,937
Property Taxes
5%
$165
Home Insurance
6%
$199
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367