Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.91% first-year return on $71,400 initial cash invested.
-8.91%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$1,879
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $2,409 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,879
Total Expenses
$2,409
Mortgage P&I
92%
$1,735
Property Taxes
4%
$66
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0