Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $71,379 initial cash invested.
-11.45%
Cash On Cash
4.38%
Cap Rate
0.69
DSCR
$2,269
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $2,950 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,269
Total Expenses
$2,950
Mortgage P&I
80%
$1,809
Property Taxes
19%
$433
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0