Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.1% first-year return on $92,739 initial cash invested.
-0.1%
Cash On Cash
6.26%
Cap Rate
1.06
DSCR
$2,925
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,933
Mortgage P&I
60%
$1,748
Property Taxes
2%
$54
Home Insurance
4%
$125
HOA
0%
$11
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322