Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.01% first-year return on $89,400 initial cash invested.
-2.01%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$3,170
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $3,320 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$3,320
Mortgage P&I
54%
$1,701
Property Taxes
11%
$359
Home Insurance
4%
$119
HOA
2%
$63
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349