Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $90,702 initial cash invested.
-6.72%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$2,270
Rent
-$508
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
$90,702
Downpayment
20%
$69,240
Closing costs
1%
$3,462
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,778
Mortgage P&I
75%
$1,695
Property Taxes
8%
$189
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250