Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.41% first-year return on $93,390 initial cash invested.
-9.41%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$2,337
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$3,069
Mortgage P&I
76%
$1,781
Property Taxes
16%
$369
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257