Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.14% first-year return on $71,253 initial cash invested.
-7.14%
Cash On Cash
4.68%
Cap Rate
0.81
DSCR
$2,464
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,253
Downpayment
20%
$67,860
Closing costs
1%
$3,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,464
Total Expenses
$2,888
Mortgage P&I
66%
$1,623
Property Taxes
21%
$523
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0