Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.18% first-year return on $71,400 initial cash invested.
-1.18%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$2,368
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,368
Total Expenses
$2,438
Mortgage P&I
71%
$1,692
Property Taxes
1%
$12
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0