Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.15% first-year return on $71,190 initial cash invested.
-1.15%
Cash On Cash
6.17%
Cap Rate
1.04
DSCR
$2,572
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $2,640 expenses = $68 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
$2,572
Total Expenses
$2,640
Mortgage P&I
65%
$1,682
Property Taxes
6%
$142
Home Insurance
5%
$119
HOA
1%
$28
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0