Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.44% first-year return on $89,379 initial cash invested.
-3.44%
Cash On Cash
5.54%
Cap Rate
0.91
DSCR
$2,613
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $2,869 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$2,869
Mortgage P&I
66%
$1,719
Property Taxes
5%
$142
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$287