Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.21% first-year return on $71,862 initial cash invested.
-7.21%
Cash On Cash
4.68%
Cap Rate
0.8
DSCR
$2,106
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,862
Downpayment
20%
$68,440
Closing costs
1%
$3,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$2,538
Mortgage P&I
79%
$1,663
Property Taxes
8%
$176
Home Insurance
6%
$136
HOA
1%
$16
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0