Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $89,316 initial cash invested.
-1.29%
Cash On Cash
5.98%
Cap Rate
1.01
DSCR
$2,728
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,824 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,316
Downpayment
20%
$67,920
Closing costs
1%
$3,396
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$2,824
Mortgage P&I
62%
$1,678
Property Taxes
4%
$97
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300