Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.91% first-year return on $90,576 initial cash invested.
-0.91%
Cash On Cash
5.95%
Cap Rate
1.03
DSCR
$2,886
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,576
Downpayment
20%
$69,120
Closing costs
1%
$3,456
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$2,955
Mortgage P&I
58%
$1,667
Property Taxes
6%
$186
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317