Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.17% first-year return on $91,227 initial cash invested.
-0.17%
Cash On Cash
6.28%
Cap Rate
1.07
DSCR
$3,242
Rent
-$13
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,227
Downpayment
20%
$69,740
Closing costs
1%
$3,487
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$3,255
Mortgage P&I
53%
$1,709
Property Taxes
10%
$321
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357