Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.28% first-year return on $71,400 initial cash invested.
-5.28%
Cash On Cash
5.32%
Cap Rate
0.88
DSCR
$2,323
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,323 income − $2,637 expenses = $314 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
$2,323
Total Expenses
$2,637
Mortgage P&I
73%
$1,704
Property Taxes
9%
$211
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0