Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.35% first-year return on $71,673 initial cash invested.
-8.35%
Cash On Cash
5.08%
Cap Rate
0.79
DSCR
$2,234
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $2,733 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,234
Total Expenses
$2,733
Mortgage P&I
82%
$1,833
Property Taxes
9%
$198
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0