Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.54% first-year return on $92,760 initial cash invested.
-0.54%
Cash On Cash
6.17%
Cap Rate
1.04
DSCR
$3,012
Rent
-$42
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,760
Downpayment
20%
$71,200
Closing costs
1%
$3,560
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,012
Total Expenses
$3,054
Mortgage P&I
58%
$1,753
Property Taxes
4%
$135
Home Insurance
5%
$144
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331