Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.84% first-year return on $71,106 initial cash invested.
-0.84%
Cash On Cash
6.55%
Cap Rate
1.05
DSCR
$2,808
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $2,858 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,106
Downpayment
20%
$67,720
Closing costs
1%
$3,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,808
Total Expenses
$2,858
Mortgage P&I
63%
$1,758
Property Taxes
9%
$250
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0