Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $89,400 initial cash invested.
-5.91%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$2,637
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $3,077 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,637
Total Expenses
$3,077
Mortgage P&I
64%
$1,678
Property Taxes
15%
$385
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290