Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.68% first-year return on $93,663 initial cash invested.
-4.68%
Cash On Cash
5.1%
Cap Rate
0.85
DSCR
$2,620
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,663
Downpayment
20%
$72,060
Closing costs
1%
$3,603
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$2,985
Mortgage P&I
68%
$1,792
Property Taxes
7%
$174
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288