Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.13% first-year return on $93,390 initial cash invested.
-18.13%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$1,674
Rent
-$1,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,674
Total Expenses
$3,085
Mortgage P&I
104%
$1,745
Property Taxes
39%
$645
Home Insurance
8%
$126
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184