Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $92,550 initial cash invested.
-5.16%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$3,063
Rent
-$398
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$3,461
Mortgage P&I
57%
$1,757
Property Taxes
17%
$517
Home Insurance
4%
$124
HOA
1%
$20
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337