Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.58% first-year return on $91,710 initial cash invested.
-0.58%
Cash On Cash
6.11%
Cap Rate
1.05
DSCR
$3,250
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$3,294
Mortgage P&I
52%
$1,701
Property Taxes
10%
$317
Home Insurance
4%
$124
HOA
1%
$46
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358