Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.72% first-year return on $71,505 initial cash invested.
-15.72%
Cash On Cash
3.61%
Cap Rate
0.54
DSCR
$1,568
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,568 income − $2,505 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,568
Total Expenses
$2,505
Mortgage P&I
120%
$1,883
Property Taxes
4%
$68
Home Insurance
8%
$122
HOA
2%
$25
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0