Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.29% first-year return on $71,442 initial cash invested.
-7.29%
Cash On Cash
5.69%
Cap Rate
0.84
DSCR
$2,623
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $3,057 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,442
Downpayment
20%
$68,040
Closing costs
1%
$3,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,623
Total Expenses
$3,057
Mortgage P&I
73%
$1,916
Property Taxes
13%
$343
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0