Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.16% first-year return on $71,505 initial cash invested.
-8.16%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$2,044
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $2,530 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,505
Downpayment
20%
$68,100
Closing costs
1%
$3,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,044
Total Expenses
$2,530
Mortgage P&I
82%
$1,675
Property Taxes
10%
$203
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0