Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.05% first-year return on $71,715 initial cash invested.
-1.05%
Cash On Cash
6.17%
Cap Rate
1.05
DSCR
$2,848
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $2,911 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,715
Downpayment
20%
$68,300
Closing costs
1%
$3,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,848
Total Expenses
$2,911
Mortgage P&I
59%
$1,678
Property Taxes
13%
$371
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0