Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.69% first-year return on $93,999 initial cash invested.
-9.69%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,884
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,999
Downpayment
20%
$72,380
Closing costs
1%
$3,619
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$3,643
Mortgage P&I
63%
$1,823
Property Taxes
9%
$248
Home Insurance
14%
$402
HOA
7%
$190
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317