Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.27% first-year return on $71,337 initial cash invested.
-11.27%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$1,645
Rent
-$670
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$2,315
Mortgage P&I
100%
$1,647
Property Taxes
7%
$122
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0