Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.54% first-year return on $71,316 initial cash invested.
-11.54%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$2,211
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,897 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,211
Total Expenses
$2,897
Mortgage P&I
76%
$1,675
Property Taxes
15%
$341
Home Insurance
6%
$127
HOA
8%
$178
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0