Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.21% first-year return on $71,379 initial cash invested.
-1.21%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$2,674
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $2,746 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,674
Total Expenses
$2,746
Mortgage P&I
65%
$1,741
Property Taxes
5%
$141
Home Insurance
4%
$119
HOA
2%
$50
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0