Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.19% first-year return on $71,904 initial cash invested.
-7.19%
Cash On Cash
5.13%
Cap Rate
0.82
DSCR
$2,322
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $2,753 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,904
Downpayment
20%
$68,480
Closing costs
1%
$3,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,322
Total Expenses
$2,753
Mortgage P&I
77%
$1,778
Property Taxes
11%
$251
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0