Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.88% first-year return on $71,190 initial cash invested.
-8.88%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$2,268
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $2,795 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,268
Total Expenses
$2,795
Mortgage P&I
77%
$1,743
Property Taxes
11%
$241
Home Insurance
5%
$122
HOA
4%
$100
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0