Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.01% first-year return on $71,652 initial cash invested.
-6.01%
Cash On Cash
5.76%
Cap Rate
0.88
DSCR
$2,536
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $2,895 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,536
Total Expenses
$2,895
Mortgage P&I
74%
$1,869
Property Taxes
10%
$245
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0