Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.56% first-year return on $71,190 initial cash invested.
-2.56%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$2,390
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $2,542 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,390
Total Expenses
$2,542
Mortgage P&I
71%
$1,694
Property Taxes
4%
$107
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0