Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.7% first-year return on $92,655 initial cash invested.
-1.7%
Cash On Cash
5.91%
Cap Rate
1.01
DSCR
$3,842
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,655
Downpayment
20%
$71,100
Closing costs
1%
$3,555
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$3,973
Mortgage P&I
45%
$1,727
Property Taxes
20%
$784
Home Insurance
3%
$126
HOA
1%
$29
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423