Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.16% first-year return on $71,190 initial cash invested.
-4.16%
Cash On Cash
6.17%
Cap Rate
0.94
DSCR
$2,789
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $3,036 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,789
Total Expenses
$3,036
Mortgage P&I
66%
$1,850
Property Taxes
12%
$343
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0