Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.37% first-year return on $71,190 initial cash invested.
-0.37%
Cash On Cash
6.29%
Cap Rate
1.06
DSCR
$2,563
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,563 income − $2,585 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,563
Total Expenses
$2,585
Mortgage P&I
65%
$1,672
Property Taxes
5%
$125
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0