Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.18% first-year return on $92,886 initial cash invested.
-3.18%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$2,778
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,886
Downpayment
20%
$71,320
Closing costs
1%
$3,566
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$3,024
Mortgage P&I
64%
$1,789
Property Taxes
6%
$169
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306