Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $94,650 initial cash invested.
-7.19%
Cash On Cash
4.34%
Cap Rate
0.74
DSCR
$2,578
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$3,145
Mortgage P&I
69%
$1,785
Property Taxes
14%
$353
Home Insurance
5%
$128
HOA
0%
$3
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284