Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.68% first-year return on $89,316 initial cash invested.
-4.68%
Cash On Cash
5.3%
Cap Rate
0.86
DSCR
$2,530
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $2,878 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,530
Total Expenses
$2,878
Mortgage P&I
69%
$1,747
Property Taxes
4%
$113
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278