Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.56% first-year return on $91,542 initial cash invested.
-2.56%
Cash On Cash
5.67%
Cap Rate
0.96
DSCR
$3,256
Rent
-$195
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$3,451
Mortgage P&I
53%
$1,721
Property Taxes
15%
$497
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358