Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.86% first-year return on $92,676 initial cash invested.
-4.86%
Cash On Cash
4.94%
Cap Rate
0.85
DSCR
$2,812
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$3,187
Mortgage P&I
61%
$1,728
Property Taxes
13%
$379
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309