Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.97% first-year return on $93,390 initial cash invested.
-2.97%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$3,066
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$3,297
Mortgage P&I
58%
$1,790
Property Taxes
9%
$268
Home Insurance
4%
$126
HOA
2%
$70
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337