Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.35% first-year return on $71,484 initial cash invested.
-2.35%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$2,737
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $2,877 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,484
Downpayment
20%
$68,080
Closing costs
1%
$3,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,737
Total Expenses
$2,877
Mortgage P&I
62%
$1,684
Property Taxes
13%
$359
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0