Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.82% first-year return on $71,190 initial cash invested.
-14.82%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$2,004
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,004
Total Expenses
$2,883
Mortgage P&I
82%
$1,636
Property Taxes
29%
$581
Home Insurance
6%
$121
HOA
1%
$25
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0