Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.7% first-year return on $71,694 initial cash invested.
-4.7%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$2,463
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $2,744 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,694
Downpayment
20%
$68,280
Closing costs
1%
$3,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,463
Total Expenses
$2,744
Mortgage P&I
69%
$1,702
Property Taxes
11%
$280
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0