Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.07% first-year return on $91,647 initial cash invested.
-2.07%
Cash On Cash
5.62%
Cap Rate
0.97
DSCR
$2,842
Rent
-$158
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,647
Downpayment
20%
$70,140
Closing costs
1%
$3,507
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$3,000
Mortgage P&I
59%
$1,686
Property Taxes
8%
$215
Home Insurance
4%
$126
HOA
0%
$6
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313