Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.35% first-year return on $89,421 initial cash invested.
-5.35%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$2,930
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $3,329 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,930
Total Expenses
$3,329
Mortgage P&I
59%
$1,722
Property Taxes
18%
$515
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322