Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.77% first-year return on $71,463 initial cash invested.
-11.77%
Cash On Cash
4.25%
Cap Rate
0.67
DSCR
$2,021
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $2,722 expenses = $701 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,463
Downpayment
20%
$68,060
Closing costs
1%
$3,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,021
Total Expenses
$2,722
Mortgage P&I
89%
$1,806
Property Taxes
13%
$270
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0