Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.72% first-year return on $71,316 initial cash invested.
-1.72%
Cash On Cash
5.78%
Cap Rate
1.01
DSCR
$2,461
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,316
Downpayment
20%
$67,920
Closing costs
1%
$3,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$2,563
Mortgage P&I
66%
$1,615
Property Taxes
8%
$186
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0