Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $71,610 initial cash invested.
-13.12%
Cash On Cash
4.19%
Cap Rate
0.64
DSCR
$2,436
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $3,219 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,436
Total Expenses
$3,219
Mortgage P&I
76%
$1,852
Property Taxes
25%
$614
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0