Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.13% first-year return on $71,736 initial cash invested.
-4.13%
Cash On Cash
6.27%
Cap Rate
0.95
DSCR
$2,969
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,969 income − $3,216 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,969
Total Expenses
$3,216
Mortgage P&I
63%
$1,885
Property Taxes
15%
$438
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0