Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.89% first-year return on $95,490 initial cash invested.
-2.89%
Cash On Cash
5.51%
Cap Rate
0.93
DSCR
$2,656
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$2,886
Mortgage P&I
68%
$1,819
Property Taxes
1%
$35
Home Insurance
5%
$129
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292