Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $92,550 initial cash invested.
-7.7%
Cash On Cash
4.11%
Cap Rate
0.72
DSCR
$2,756
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$3,350
Mortgage P&I
62%
$1,699
Property Taxes
13%
$366
Home Insurance
5%
$124
HOA
8%
$224
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303