Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.27% first-year return on $71,841 initial cash invested.
-11.27%
Cash On Cash
4.66%
Cap Rate
0.7
DSCR
$2,277
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $2,952 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,841
Downpayment
20%
$68,420
Closing costs
1%
$3,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,277
Total Expenses
$2,952
Mortgage P&I
83%
$1,890
Property Taxes
15%
$347
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0