Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.14% first-year return on $95,133 initial cash invested.
-7.14%
Cash On Cash
4.31%
Cap Rate
0.74
DSCR
$2,294
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$2,860
Mortgage P&I
78%
$1,792
Property Taxes
7%
$155
Home Insurance
6%
$133
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252