Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $93,600 initial cash invested.
-11.35%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$3,600
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$4,485
Mortgage P&I
50%
$1,800
Property Taxes
21%
$761
Home Insurance
4%
$126
HOA
16%
$574
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396