Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.73% first-year return on $71,442 initial cash invested.
-8.73%
Cash On Cash
4.93%
Cap Rate
0.79
DSCR
$2,994
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $3,514 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,994
Total Expenses
$3,514
Mortgage P&I
59%
$1,767
Property Taxes
18%
$540
Home Insurance
4%
$122
HOA
10%
$306
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0