Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.92% first-year return on $71,189 initial cash invested.
-10.92%
Cash On Cash
4.5%
Cap Rate
0.7
DSCR
$2,067
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $2,715 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,189
Downpayment
20%
$67,799
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$2,715
Mortgage P&I
88%
$1,815
Property Taxes
10%
$209
Home Insurance
6%
$119
HOA
2%
$35
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0