Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.78% first-year return on $90,681 initial cash invested.
-2.78%
Cash On Cash
5.66%
Cap Rate
0.96
DSCR
$3,567
Rent
-$210
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$3,777
Mortgage P&I
48%
$1,699
Property Taxes
15%
$528
Home Insurance
3%
$122
HOA
6%
$215
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392