Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.89% first-year return on $71,379 initial cash invested.
-9.89%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$2,133
Rent
-$588
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
$71,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,133
Total Expenses
$2,721
Mortgage P&I
79%
$1,685
Property Taxes
17%
$362
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0