Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.95% first-year return on $89,316 initial cash invested.
-6.95%
Cash On Cash
4.83%
Cap Rate
0.76
DSCR
$2,372
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,889 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,316
Downpayment
20%
$67,920
Closing costs
1%
$3,396
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,889
Mortgage P&I
75%
$1,789
Property Taxes
7%
$171
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261