Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.69% first-year return on $71,022 initial cash invested.
-0.69%
Cash On Cash
6.29%
Cap Rate
1.05
DSCR
$2,669
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $2,710 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,022
Downpayment
20%
$67,640
Closing costs
1%
$3,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,669
Total Expenses
$2,710
Mortgage P&I
63%
$1,681
Property Taxes
8%
$214
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0