Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.49% first-year return on $94,776 initial cash invested.
-0.49%
Cash On Cash
6.15%
Cap Rate
1.07
DSCR
$4,017
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,776
Downpayment
20%
$73,120
Closing costs
1%
$3,656
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$4,056
Mortgage P&I
44%
$1,753
Property Taxes
20%
$806
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442