Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.88% first-year return on $71,484 initial cash invested.
-5.88%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$2,496
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $2,846 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,484
Downpayment
20%
$68,080
Closing costs
1%
$3,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,496
Total Expenses
$2,846
Mortgage P&I
68%
$1,699
Property Taxes
13%
$332
Home Insurance
5%
$122
HOA
2%
$43
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0