Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.28% first-year return on $71,547 initial cash invested.
-5.28%
Cash On Cash
5.34%
Cap Rate
0.9
DSCR
$2,809
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $3,124 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,547
Downpayment
20%
$68,140
Closing costs
1%
$3,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,809
Total Expenses
$3,124
Mortgage P&I
60%
$1,690
Property Taxes
21%
$582
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0