Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.51% first-year return on $71,820 initial cash invested.
-24.51%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$1,375
Rent
-$1,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,375 income − $2,842 expenses = $1,467 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,375
Total Expenses
$2,842
Mortgage P&I
125%
$1,713
Property Taxes
47%
$651
Home Insurance
9%
$120
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0