Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.24% first-year return on $90,597 initial cash invested.
-4.24%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$3,072
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,597
Downpayment
20%
$69,140
Closing costs
1%
$3,457
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$3,392
Mortgage P&I
55%
$1,697
Property Taxes
10%
$293
Home Insurance
4%
$122
HOA
8%
$235
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338