Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.49% first-year return on $71,316 initial cash invested.
-7.49%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$2,170
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,615 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,170
Total Expenses
$2,615
Mortgage P&I
78%
$1,699
Property Taxes
10%
$223
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0