Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $93,390 initial cash invested.
-5.28%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$3,414
Rent
-$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
6.2%
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
$3,414
Total Expenses
$3,825
Mortgage P&I
51%
$1,758
Property Taxes
20%
$683
Home Insurance
4%
$126
HOA
3%
$96
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376