Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.95% first-year return on $71,127 initial cash invested.
-9.95%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$1,929
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,127
Downpayment
20%
$67,740
Closing costs
1%
$3,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$2,519
Mortgage P&I
86%
$1,662
Property Taxes
12%
$235
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0