Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.83% first-year return on $92,529 initial cash invested.
-2.83%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$2,816
Rent
-$218
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
$2,816
Total Expenses
$3,034
Mortgage P&I
63%
$1,771
Property Taxes
6%
$179
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310