Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.53% first-year return on $71,778 initial cash invested.
-8.53%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$2,135
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,778
Downpayment
20%
$68,360
Closing costs
1%
$3,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$2,645
Mortgage P&I
80%
$1,700
Property Taxes
8%
$164
Home Insurance
6%
$121
HOA
5%
$104
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0