Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.21% first-year return on $89,421 initial cash invested.
-2.21%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$3,566
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,566
Total Expenses
$3,731
Mortgage P&I
48%
$1,705
Property Taxes
18%
$629
Home Insurance
3%
$121
HOA
2%
$63
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392