Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.66% first-year return on $71,673 initial cash invested.
-8.66%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$2,638
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,638
Total Expenses
$3,155
Mortgage P&I
63%
$1,668
Property Taxes
22%
$590
Home Insurance
5%
$121
HOA
3%
$90
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0