Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $71,421 initial cash invested.
-14.92%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$1,953
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $2,841 expenses = $888 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,421
Downpayment
20%
$68,020
Closing costs
1%
$3,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$2,841
Mortgage P&I
88%
$1,722
Property Taxes
26%
$515
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0