Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $93,852 initial cash invested.
-6.55%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$3,154
Rent
-$512
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,852
Downpayment
20%
$72,240
Closing costs
1%
$3,612
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$3,666
Mortgage P&I
58%
$1,817
Property Taxes
21%
$647
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347