Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.94% first-year return on $71,484 initial cash invested.
-3.94%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$2,472
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $2,707 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,472
Total Expenses
$2,707
Mortgage P&I
68%
$1,684
Property Taxes
10%
$259
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0