Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.29% first-year return on $71,379 initial cash invested.
-8.29%
Cash On Cash
4.89%
Cap Rate
0.8
DSCR
$2,711
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $3,204 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,711
Total Expenses
$3,204
Mortgage P&I
64%
$1,743
Property Taxes
23%
$636
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0