Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.06% first-year return on $91,479 initial cash invested.
-1.06%
Cash On Cash
5.92%
Cap Rate
1.02
DSCR
$2,922
Rent
-$81
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
6.1%
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
$2,922
Total Expenses
$3,003
Mortgage P&I
58%
$1,689
Property Taxes
7%
$198
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321