Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $89,337 initial cash invested.
-1.73%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$2,715
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $2,844 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$2,844
Mortgage P&I
62%
$1,679
Property Taxes
4%
$112
Home Insurance
4%
$121
HOA
0%
$8
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299