Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $71,778 initial cash invested.
-10.97%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$1,802
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $2,458 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,778
Downpayment
20%
$68,360
Closing costs
1%
$3,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,802
Total Expenses
$2,458
Mortgage P&I
96%
$1,724
Property Taxes
8%
$137
Home Insurance
7%
$129
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0