Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.03% first-year return on $71,757 initial cash invested.
-10.03%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$2,365
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $2,965 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,757
Downpayment
20%
$68,340
Closing costs
1%
$3,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,365
Total Expenses
$2,965
Mortgage P&I
73%
$1,737
Property Taxes
9%
$221
Home Insurance
5%
$122
HOA
11%
$271
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0