Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.6% first-year return on $90,597 initial cash invested.
-0.6%
Cash On Cash
6.01%
Cap Rate
1.05
DSCR
$3,080
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,597
Downpayment
20%
$69,140
Closing costs
1%
$3,457
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$3,125
Mortgage P&I
54%
$1,653
Property Taxes
9%
$265
Home Insurance
4%
$122
HOA
1%
$38
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339