Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.35% first-year return on $89,484 initial cash invested.
-1.35%
Cash On Cash
6.03%
Cap Rate
1.01
DSCR
$3,105
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,105
Total Expenses
$3,206
Mortgage P&I
54%
$1,687
Property Taxes
11%
$342
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342