Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.19% first-year return on $71,379 initial cash invested.
-1.19%
Cash On Cash
6.3%
Cap Rate
1.04
DSCR
$2,792
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,792
Total Expenses
$2,863
Mortgage P&I
61%
$1,715
Property Taxes
11%
$302
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0