Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.32% first-year return on $71,463 initial cash invested.
-4.32%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$2,539
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,463
Downpayment
20%
$68,060
Closing costs
1%
$3,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,539
Total Expenses
$2,796
Mortgage P&I
66%
$1,672
Property Taxes
14%
$368
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0