Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.1% first-year return on $71,463 initial cash invested.
-20.1%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$1,508
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $2,705 expenses = $1,197 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,508
Total Expenses
$2,705
Mortgage P&I
112%
$1,696
Property Taxes
32%
$489
Home Insurance
9%
$129
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0