Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $90,933 initial cash invested.
-2.14%
Cash On Cash
5.77%
Cap Rate
0.98
DSCR
$3,165
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,933
Downpayment
20%
$69,460
Closing costs
1%
$3,473
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$3,327
Mortgage P&I
54%
$1,704
Property Taxes
13%
$418
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348