Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $89,400 initial cash invested.
-10.24%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$2,448
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $3,211 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,448
Total Expenses
$3,211
Mortgage P&I
71%
$1,746
Property Taxes
21%
$514
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269