Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $89,400 initial cash invested.
-1.69%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$3,417
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $3,543 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,543
Mortgage P&I
50%
$1,701
Property Taxes
16%
$540
Home Insurance
3%
$119
HOA
1%
$20
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376