Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.79% first-year return on $89,316 initial cash invested.
-1.79%
Cash On Cash
5.92%
Cap Rate
1
DSCR
$3,316
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $3,449 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,316
Total Expenses
$3,449
Mortgage P&I
51%
$1,675
Property Taxes
10%
$341
Home Insurance
4%
$127
HOA
5%
$178
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365