Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.77% first-year return on $71,526 initial cash invested.
-2.77%
Cash On Cash
5.74%
Cap Rate
0.98
DSCR
$2,570
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,526
Downpayment
20%
$68,120
Closing costs
1%
$3,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$2,735
Mortgage P&I
65%
$1,667
Property Taxes
11%
$279
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0