Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.52% first-year return on $89,379 initial cash invested.
-2.52%
Cash On Cash
6.04%
Cap Rate
0.96
DSCR
$2,805
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $2,993 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,805
Total Expenses
$2,993
Mortgage P&I
64%
$1,788
Property Taxes
5%
$132
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309