Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.16% first-year return on $91,479 initial cash invested.
-2.16%
Cash On Cash
5.71%
Cap Rate
0.97
DSCR
$2,685
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,850
Mortgage P&I
64%
$1,724
Property Taxes
3%
$92
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295