Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.48% first-year return on $85,605 initial cash invested.
-0.48%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$3,981
Rent
-$34
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,605
Downpayment
20%
$70,100
Closing costs
1%
$3,505
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,981
Total Expenses
$4,015
Mortgage P&I
44%
$1,733
Property Taxes
20%
$806
Home Insurance
3%
$123
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438