Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.12% first-year return on $71,337 initial cash invested.
-16.12%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,092
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $3,050 expenses = $958 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,092
Total Expenses
$3,050
Mortgage P&I
81%
$1,702
Property Taxes
30%
$630
Home Insurance
6%
$121
HOA
2%
$52
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0