Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.15% first-year return on $71,526 initial cash invested.
-12.15%
Cash On Cash
4.38%
Cap Rate
0.67
DSCR
$2,232
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $2,956 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,526
Downpayment
20%
$68,120
Closing costs
1%
$3,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$2,956
Mortgage P&I
83%
$1,855
Property Taxes
17%
$375
Home Insurance
5%
$119
HOA
1%
$26
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0