Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.81% first-year return on $71,400 initial cash invested.
-14.81%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$1,758
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $2,639 expenses = $881 out of pocket
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
$1,758
Total Expenses
$2,639
Mortgage P&I
95%
$1,678
Property Taxes
22%
$385
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0