Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.82% first-year return on $71,253 initial cash invested.
-12.82%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$1,956
Rent
-$761
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
$71,253
Downpayment
20%
$67,860
Closing costs
1%
$3,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,956
Total Expenses
$2,717
Mortgage P&I
85%
$1,660
Property Taxes
22%
$422
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0