Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.74% first-year return on $71,400 initial cash invested.
-0.74%
Cash On Cash
6.39%
Cap Rate
1.06
DSCR
$3,050
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $3,094 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$3,094
Mortgage P&I
56%
$1,702
Property Taxes
16%
$481
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0