Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.39% first-year return on $71,127 initial cash invested.
-7.39%
Cash On Cash
4.71%
Cap Rate
0.8
DSCR
$2,165
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,127
Downpayment
20%
$67,740
Closing costs
1%
$3,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$2,603
Mortgage P&I
77%
$1,658
Property Taxes
11%
$234
Home Insurance
6%
$128
HOA
1%
$21
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0