Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.93% first-year return on $71,736 initial cash invested.
-2.93%
Cash On Cash
5.74%
Cap Rate
0.97
DSCR
$2,426
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $2,601 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$2,601
Mortgage P&I
70%
$1,687
Property Taxes
5%
$118
Home Insurance
5%
$122
HOA
2%
$43
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0