Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $71,484 initial cash invested.
-6.77%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$2,065
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,468 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,065
Total Expenses
$2,468
Mortgage P&I
85%
$1,747
Property Taxes
3%
$66
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0