Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $71,211 initial cash invested.
-10.89%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$1,821
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $2,467 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,211
Downpayment
20%
$67,820
Closing costs
1%
$3,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,821
Total Expenses
$2,467
Mortgage P&I
93%
$1,694
Property Taxes
10%
$178
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0