Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.11% first-year return on $88,243 initial cash invested.
-9.11%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$1,800
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,243
Downpayment
20%
$72,612
Closing costs
1%
$3,631
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,800
Total Expenses
$2,470
Mortgage P&I
103%
$1,856
Property Taxes
0%
$1
Home Insurance
0%
$1
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality