Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.25% first-year return on $94,356 initial cash invested.
-8.25%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$2,451
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,356
Downpayment
20%
$72,720
Closing costs
1%
$3,636
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$3,100
Mortgage P&I
75%
$1,836
Property Taxes
9%
$221
Home Insurance
9%
$209
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270