Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $71,379 initial cash invested.
-18.41%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$1,517
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,517 income − $2,612 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,517
Total Expenses
$2,612
Mortgage P&I
114%
$1,735
Property Taxes
24%
$363
Home Insurance
8%
$119
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0