Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.71% first-year return on $92,529 initial cash invested.
-9.71%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$2,322
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$3,071
Mortgage P&I
77%
$1,781
Property Taxes
15%
$358
Home Insurance
5%
$124
HOA
1%
$18
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255