Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.17% first-year return on $92,823 initial cash invested.
-0.17%
Cash On Cash
6.18%
Cap Rate
1.06
DSCR
$3,046
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,823
Downpayment
20%
$71,260
Closing costs
1%
$3,563
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$3,059
Mortgage P&I
57%
$1,727
Property Taxes
5%
$152
Home Insurance
4%
$126
HOA
1%
$18
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335