Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.11% first-year return on $93,327 initial cash invested.
-1.11%
Cash On Cash
6.22%
Cap Rate
1.03
DSCR
$3,508
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,327
Downpayment
20%
$71,740
Closing costs
1%
$3,587
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$3,594
Mortgage P&I
51%
$1,805
Property Taxes
12%
$429
Home Insurance
4%
$126
HOA
1%
$42
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386