Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.5% first-year return on $93,894 initial cash invested.
-2.5%
Cash On Cash
5.52%
Cap Rate
0.95
DSCR
$2,823
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,894
Downpayment
20%
$72,280
Closing costs
1%
$3,614
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$3,019
Mortgage P&I
62%
$1,745
Property Taxes
7%
$184
Home Insurance
5%
$129
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311