Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $89,316 initial cash invested.
-9.26%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$1,929
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $2,618 expenses = $689 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
$1,929
Total Expenses
$2,618
Mortgage P&I
90%
$1,744
Property Taxes
5%
$97
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212