Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.06% first-year return on $71,022 initial cash invested.
-13.06%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$2,240
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $3,013 expenses = $773 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,022
Downpayment
20%
$67,640
Closing costs
1%
$3,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$3,013
Mortgage P&I
75%
$1,677
Property Taxes
26%
$574
Home Insurance
6%
$140
HOA
2%
$40
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0