Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.69% first-year return on $93,454 initial cash invested.
-4.69%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$2,804
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,454
Downpayment
20%
$71,861
Closing costs
1%
$3,593
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$3,169
Mortgage P&I
64%
$1,789
Property Taxes
10%
$272
Home Insurance
4%
$126
HOA
1%
$30
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308