Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.04% first-year return on $91,479 initial cash invested.
-12.04%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$1,894
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,894
Total Expenses
$2,812
Mortgage P&I
90%
$1,706
Property Taxes
18%
$340
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208