Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $89,484 initial cash invested.
-7.01%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$3,207
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $3,730 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,484
Downpayment
20%
$68,080
Closing costs
1%
$3,404
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$3,730
Mortgage P&I
52%
$1,680
Property Taxes
25%
$805
Home Insurance
4%
$133
HOA
1%
$22
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353