Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.67% first-year return on $71,799 initial cash invested.
-5.67%
Cash On Cash
5.5%
Cap Rate
0.88
DSCR
$2,440
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $2,779 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$2,779
Mortgage P&I
73%
$1,785
Property Taxes
10%
$238
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0