Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.79% first-year return on $92,487 initial cash invested.
-2.79%
Cash On Cash
5.53%
Cap Rate
0.94
DSCR
$2,772
Rent
-$215
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,487
Downpayment
20%
$70,940
Closing costs
1%
$3,547
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$2,987
Mortgage P&I
63%
$1,740
Property Taxes
6%
$174
Home Insurance
5%
$130
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305