Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.73% first-year return on $91,500 initial cash invested.
-14.73%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$1,778
Rent
-$1,123
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
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,778
Total Expenses
$2,901
Mortgage P&I
97%
$1,726
Property Taxes
25%
$449
Home Insurance
7%
$122
HOA
0%
$0
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196