Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.01% first-year return on $94,188 initial cash invested.
-3.01%
Cash On Cash
5.5%
Cap Rate
0.94
DSCR
$3,396
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,188
Downpayment
20%
$72,560
Closing costs
1%
$3,628
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$3,632
Mortgage P&I
52%
$1,763
Property Taxes
17%
$568
Home Insurance
4%
$127
HOA
1%
$18
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374