Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.43% first-year return on $91,479 initial cash invested.
-0.43%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$3,471
Rent
-$33
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
6.4%
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
$3,471
Total Expenses
$3,504
Mortgage P&I
50%
$1,749
Property Taxes
13%
$452
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382