Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.08% first-year return on $89,379 initial cash invested.
-17.08%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$1,834
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $3,106 expenses = $1,272 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$3,106
Mortgage P&I
92%
$1,692
Property Taxes
37%
$672
Home Insurance
6%
$119
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202