Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.64% first-year return on $71,001 initial cash invested.
-6.64%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$2,010
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $2,403 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,001
Downpayment
20%
$67,620
Closing costs
1%
$3,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,403
Mortgage P&I
83%
$1,671
Property Taxes
4%
$88
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0