Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.06% first-year return on $92,970 initial cash invested.
-7.06%
Cash On Cash
4.21%
Cap Rate
0.73
DSCR
$2,316
Rent
-$547
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,970
Downpayment
20%
$71,400
Closing costs
1%
$3,570
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$2,863
Mortgage P&I
74%
$1,707
Property Taxes
12%
$270
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255