Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $92,634 initial cash invested.
-0.12%
Cash On Cash
6.25%
Cap Rate
1.07
DSCR
$3,393
Rent
-$9
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,634
Downpayment
20%
$71,080
Closing costs
1%
$3,554
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$3,402
Mortgage P&I
51%
$1,725
Property Taxes
12%
$401
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373