Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -59.33% first-year return on $91,689 initial cash invested.
-59.33%
Cash On Cash
-9.19%
Cap Rate
-1.58
DSCR
$3,549
Rent
-$4,533
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
$91,689
Downpayment
20%
$70,180
Closing costs
1%
$3,509
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$8,082
Mortgage P&I
48%
$1,703
Property Taxes
142%
$5,049
Home Insurance
3%
$124
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390