Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.88% first-year return on $71,442 initial cash invested.
-3.88%
Cash On Cash
5.67%
Cap Rate
0.93
DSCR
$2,249
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $2,480 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,442
Downpayment
20%
$68,040
Closing costs
1%
$3,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,249
Total Expenses
$2,480
Mortgage P&I
77%
$1,727
Property Taxes
2%
$47
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0