Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.73% first-year return on $93,495 initial cash invested.
-3.73%
Cash On Cash
5.27%
Cap Rate
0.91
DSCR
$3,202
Rent
-$291
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,495
Downpayment
20%
$71,900
Closing costs
1%
$3,595
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$3,493
Mortgage P&I
54%
$1,743
Property Taxes
15%
$486
Home Insurance
4%
$126
HOA
2%
$50
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352