Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.58% first-year return on $91,815 initial cash invested.
-1.58%
Cash On Cash
6.05%
Cap Rate
1
DSCR
$2,865
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$2,986
Mortgage P&I
62%
$1,779
Property Taxes
4%
$104
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315