Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $89,400 initial cash invested.
-8.15%
Cash On Cash
4.56%
Cap Rate
0.72
DSCR
$2,782
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,389 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,782
Total Expenses
$3,389
Mortgage P&I
64%
$1,789
Property Taxes
19%
$536
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306