Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.6% first-year return on $71,694 initial cash invested.
-8.6%
Cash On Cash
5.2%
Cap Rate
0.78
DSCR
$2,113
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $2,627 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,694
Downpayment
20%
$68,280
Closing costs
1%
$3,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$2,627
Mortgage P&I
89%
$1,888
Property Taxes
3%
$59
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0