Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.22% first-year return on $71,211 initial cash invested.
-5.22%
Cash On Cash
5.6%
Cap Rate
0.89
DSCR
$2,310
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $2,620 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,310
Total Expenses
$2,620
Mortgage P&I
77%
$1,777
Property Taxes
5%
$119
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0