Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $94,671 initial cash invested.
-7.52%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$2,116
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,671
Downpayment
20%
$73,020
Closing costs
1%
$3,651
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,116
Total Expenses
$2,709
Mortgage P&I
84%
$1,767
Property Taxes
4%
$84
Home Insurance
7%
$138
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233