Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.75% first-year return on $91,374 initial cash invested.
-1.75%
Cash On Cash
5.81%
Cap Rate
1
DSCR
$3,248
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$3,381
Mortgage P&I
52%
$1,694
Property Taxes
13%
$418
Home Insurance
4%
$128
HOA
1%
$37
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357