Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.85% first-year return on $71,211 initial cash invested.
-13.85%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$2,050
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $2,872 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,211
Downpayment
20%
$67,820
Closing costs
1%
$3,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,872
Mortgage P&I
84%
$1,726
Property Taxes
10%
$199
Home Insurance
6%
$119
HOA
14%
$296
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0