Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.45% first-year return on $71,064 initial cash invested.
-2.45%
Cash On Cash
5.9%
Cap Rate
0.99
DSCR
$2,650
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,795 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,064
Downpayment
20%
$67,680
Closing costs
1%
$3,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,650
Total Expenses
$2,795
Mortgage P&I
63%
$1,677
Property Taxes
12%
$311
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0