Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $94,944 initial cash invested.
-0.51%
Cash On Cash
6.26%
Cap Rate
1.06
DSCR
$3,712
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,944
Downpayment
20%
$73,280
Closing costs
1%
$3,664
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$3,752
Mortgage P&I
49%
$1,802
Property Taxes
15%
$559
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408