Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.95% first-year return on $71,295 initial cash invested.
-9.95%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$1,899
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $2,490 expenses = $591 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,295
Downpayment
20%
$67,900
Closing costs
1%
$3,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,899
Total Expenses
$2,490
Mortgage P&I
89%
$1,692
Property Taxes
10%
$182
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0