Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.14% first-year return on $90,786 initial cash invested.
-4.14%
Cash On Cash
5.26%
Cap Rate
0.89
DSCR
$2,938
Rent
-$313
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,786
Downpayment
20%
$69,320
Closing costs
1%
$3,466
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$3,251
Mortgage P&I
58%
$1,713
Property Taxes
14%
$421
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323