Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.41% first-year return on $71,400 initial cash invested.
-11.41%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$2,113
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $2,792 expenses = $679 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
$2,113
Total Expenses
$2,792
Mortgage P&I
81%
$1,701
Property Taxes
17%
$359
Home Insurance
6%
$119
HOA
3%
$63
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0