Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.57% first-year return on $71,379 initial cash invested.
-6.57%
Cash On Cash
5.3%
Cap Rate
0.86
DSCR
$2,824
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $3,215 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,824
Total Expenses
$3,215
Mortgage P&I
62%
$1,752
Property Taxes
22%
$611
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0