Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.08% first-year return on $71,337 initial cash invested.
-9.08%
Cash On Cash
5.17%
Cap Rate
0.78
DSCR
$2,312
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,852 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,312
Total Expenses
$2,852
Mortgage P&I
82%
$1,887
Property Taxes
11%
$258
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0