Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.02% first-year return on $92,130 initial cash invested.
-3.02%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$2,764
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,130
Downpayment
20%
$70,600
Closing costs
1%
$3,530
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,996
Mortgage P&I
63%
$1,744
Property Taxes
6%
$168
Home Insurance
5%
$126
HOA
1%
$17
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304