Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.35% first-year return on $71,190 initial cash invested.
-6.35%
Cash On Cash
5.37%
Cap Rate
0.86
DSCR
$2,491
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $2,868 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,491
Total Expenses
$2,868
Mortgage P&I
71%
$1,768
Property Taxes
13%
$330
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$149
Maintenance
5%
$125
Other
0%
$0