Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.09% first-year return on $71,379 initial cash invested.
-5.09%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$2,531
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $2,834 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,531
Total Expenses
$2,834
Mortgage P&I
67%
$1,696
Property Taxes
14%
$360
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0