Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.56% first-year return on $93,852 initial cash invested.
-5.56%
Cash On Cash
4.77%
Cap Rate
0.81
DSCR
$2,440
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,852
Downpayment
20%
$72,240
Closing costs
1%
$3,612
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$2,875
Mortgage P&I
73%
$1,774
Property Taxes
6%
$143
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268