Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.56% first-year return on $71,400 initial cash invested.
-11.56%
Cash On Cash
4.23%
Cap Rate
0.67
DSCR
$1,868
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $2,556 expenses = $688 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,868
Total Expenses
$2,556
Mortgage P&I
96%
$1,794
Property Taxes
7%
$139
Home Insurance
6%
$119
HOA
1%
$19
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0