Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.37% first-year return on $91,122 initial cash invested.
-2.37%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$3,768
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,948
Mortgage P&I
46%
$1,745
Property Taxes
21%
$800
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414