Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.24% first-year return on $71,589 initial cash invested.
-7.24%
Cash On Cash
4.73%
Cap Rate
0.81
DSCR
$2,478
Rent
-$432
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,589
Downpayment
20%
$68,180
Closing costs
1%
$3,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,478
Total Expenses
$2,910
Mortgage P&I
67%
$1,653
Property Taxes
13%
$325
Home Insurance
5%
$122
HOA
7%
$165
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0