Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.29% first-year return on $71,610 initial cash invested.
-7.29%
Cash On Cash
4.95%
Cap Rate
0.81
DSCR
$2,039
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,039 income − $2,474 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,610
Downpayment
20%
$68,200
Closing costs
1%
$3,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,039
Total Expenses
$2,474
Mortgage P&I
85%
$1,740
Property Taxes
4%
$80
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0