Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.79% first-year return on $71,904 initial cash invested.
-6.79%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$2,861
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $3,268 expenses = $407 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,904
Downpayment
20%
$68,480
Closing costs
1%
$3,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,861
Total Expenses
$3,268
Mortgage P&I
60%
$1,712
Property Taxes
24%
$690
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0