Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.06% first-year return on $93,600 initial cash invested.
-1.06%
Cash On Cash
6.02%
Cap Rate
1.02
DSCR
$3,165
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$3,248
Mortgage P&I
56%
$1,762
Property Taxes
9%
$275
Home Insurance
4%
$126
HOA
0%
$8
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348