Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $89,400 initial cash invested.
-7.01%
Cash On Cash
4.76%
Cap Rate
0.76
DSCR
$2,586
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $3,108 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,586
Total Expenses
$3,108
Mortgage P&I
68%
$1,767
Property Taxes
13%
$344
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284