Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $71,568 initial cash invested.
-18.65%
Cash On Cash
3.01%
Cap Rate
0.46
DSCR
$2,068
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $3,180 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,568
Downpayment
20%
$68,160
Closing costs
1%
$3,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,068
Total Expenses
$3,180
Mortgage P&I
90%
$1,864
Property Taxes
32%
$658
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0