Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.23% first-year return on $71,190 initial cash invested.
-7.23%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$2,193
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,622 expenses = $429 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
$2,193
Total Expenses
$2,622
Mortgage P&I
77%
$1,697
Property Taxes
11%
$235
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0