Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.41% first-year return on $71,400 initial cash invested.
-17.41%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$2,255
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $3,291 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,255
Total Expenses
$3,291
Mortgage P&I
78%
$1,754
Property Taxes
34%
$765
Home Insurance
5%
$119
HOA
3%
$66
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0