Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $71,505 initial cash invested.
-12.18%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$1,963
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $2,689 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,963
Total Expenses
$2,689
Mortgage P&I
86%
$1,679
Property Taxes
19%
$378
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0