Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.1% first-year return on $71,841 initial cash invested.
-16.1%
Cash On Cash
3.7%
Cap Rate
0.55
DSCR
$1,861
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $2,825 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,841
Downpayment
20%
$68,420
Closing costs
1%
$3,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,861
Total Expenses
$2,825
Mortgage P&I
103%
$1,925
Property Taxes
16%
$294
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0