Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $89,421 initial cash invested.
-13.47%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$1,422
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,422 income − $2,426 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,421
Downpayment
20%
$68,020
Closing costs
1%
$3,401
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,422
Total Expenses
$2,426
Mortgage P&I
119%
$1,690
Property Taxes
9%
$130
Home Insurance
9%
$122
HOA
0%
$0
Property Management
12%
$171
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$156