Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.37% first-year return on $71,631 initial cash invested.
-11.37%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$1,970
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $2,649 expenses = $679 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,631
Downpayment
20%
$68,220
Closing costs
1%
$3,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,649
Mortgage P&I
88%
$1,731
Property Taxes
14%
$285
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0