Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $90,828 initial cash invested.
-0.59%
Cash On Cash
6.09%
Cap Rate
1.04
DSCR
$2,806
Rent
-$45
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$2,851
Mortgage P&I
60%
$1,692
Property Taxes
3%
$83
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309