Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.85% first-year return on $71,379 initial cash invested.
-7.85%
Cash On Cash
4.89%
Cap Rate
0.79
DSCR
$1,963
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $2,430 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,963
Total Expenses
$2,430
Mortgage P&I
89%
$1,754
Property Taxes
2%
$36
Home Insurance
6%
$119
HOA
1%
$11
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0