Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.53% first-year return on $71,043 initial cash invested.
-34.53%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$2,268
Rent
-$2,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $4,312 expenses = $2,044 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,043
Downpayment
20%
$67,660
Closing costs
1%
$3,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,268
Total Expenses
$4,312
Mortgage P&I
76%
$1,728
Property Taxes
80%
$1,810
Home Insurance
5%
$121
HOA
3%
$64
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0