Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.76% first-year return on $89,295 initial cash invested.
-4.76%
Cash On Cash
5.04%
Cap Rate
0.86
DSCR
$2,865
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $3,219 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,295
Downpayment
20%
$67,900
Closing costs
1%
$3,395
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$3,219
Mortgage P&I
58%
$1,665
Property Taxes
15%
$432
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315