Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $93,600 initial cash invested.
-5.65%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$2,492
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$2,933
Mortgage P&I
74%
$1,833
Property Taxes
5%
$126
Home Insurance
5%
$126
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274