Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.62% first-year return on $91,647 initial cash invested.
-10.62%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$1,774
Rent
-$811
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,647
Downpayment
20%
$70,140
Closing costs
1%
$3,507
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,774
Total Expenses
$2,585
Mortgage P&I
99%
$1,748
Property Taxes
6%
$106
Home Insurance
7%
$128
HOA
0%
$0
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195