Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $93,873 initial cash invested.
-4.26%
Cash On Cash
5.02%
Cap Rate
0.87
DSCR
$2,648
Rent
-$333
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,873
Downpayment
20%
$72,260
Closing costs
1%
$3,613
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$2,981
Mortgage P&I
66%
$1,738
Property Taxes
8%
$215
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291