Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.38% first-year return on $71,862 initial cash invested.
-16.38%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$1,684
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $2,665 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,862
Downpayment
20%
$68,440
Closing costs
1%
$3,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,684
Total Expenses
$2,665
Mortgage P&I
105%
$1,763
Property Taxes
20%
$343
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0