Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.92% first-year return on $91,122 initial cash invested.
-3.92%
Cash On Cash
5.28%
Cap Rate
0.9
DSCR
$3,014
Rent
-$298
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
6.2%
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
$3,014
Total Expenses
$3,312
Mortgage P&I
57%
$1,710
Property Taxes
15%
$454
Home Insurance
4%
$112
HOA
0%
$10
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332