Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $93,579 initial cash invested.
-0.95%
Cash On Cash
6.12%
Cap Rate
1.03
DSCR
$3,268
Rent
-$74
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$3,342
Mortgage P&I
54%
$1,779
Property Taxes
10%
$326
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359