Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.65% first-year return on $71,127 initial cash invested.
-6.65%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$2,200
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $2,594 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,200
Total Expenses
$2,594
Mortgage P&I
76%
$1,672
Property Taxes
8%
$185
Home Insurance
6%
$122
HOA
2%
$43
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0