Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.43% first-year return on $92,445 initial cash invested.
-3.43%
Cash On Cash
5.43%
Cap Rate
0.92
DSCR
$3,087
Rent
-$264
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,445
Downpayment
20%
$70,900
Closing costs
1%
$3,545
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$3,351
Mortgage P&I
57%
$1,745
Property Taxes
4%
$123
Home Insurance
4%
$124
HOA
10%
$310
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340