Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.27% first-year return on $93,579 initial cash invested.
-5.27%
Cash On Cash
4.78%
Cap Rate
0.83
DSCR
$3,090
Rent
-$411
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$3,501
Mortgage P&I
56%
$1,720
Property Taxes
20%
$603
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340