Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.12% first-year return on $71,379 initial cash invested.
-12.12%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$1,851
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $2,572 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$2,572
Mortgage P&I
93%
$1,720
Property Taxes
14%
$251
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0