Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.17% first-year return on $92,109 initial cash invested.
-3.17%
Cash On Cash
5.35%
Cap Rate
0.92
DSCR
$2,736
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,109
Downpayment
20%
$70,580
Closing costs
1%
$3,529
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$2,979
Mortgage P&I
62%
$1,707
Property Taxes
8%
$217
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301