Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.99% first-year return on $92,508 initial cash invested.
-6.99%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$2,172
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$2,711
Mortgage P&I
80%
$1,728
Property Taxes
5%
$118
Home Insurance
6%
$126
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239