Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.93% first-year return on $71,505 initial cash invested.
-8.93%
Cash On Cash
4.69%
Cap Rate
0.76
DSCR
$2,157
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,689 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,505
Downpayment
20%
$68,100
Closing costs
1%
$3,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,157
Total Expenses
$2,689
Mortgage P&I
81%
$1,754
Property Taxes
10%
$208
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0