Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.53% first-year return on $94,020 initial cash invested.
-2.53%
Cash On Cash
5.59%
Cap Rate
0.96
DSCR
$3,054
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$3,252
Mortgage P&I
58%
$1,762
Property Taxes
8%
$251
Home Insurance
4%
$128
HOA
2%
$73
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336