Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.68% first-year return on $91,290 initial cash invested.
-0.68%
Cash On Cash
6.08%
Cap Rate
1.04
DSCR
$3,060
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,112
Mortgage P&I
55%
$1,698
Property Taxes
7%
$218
Home Insurance
4%
$122
HOA
1%
$34
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337