Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.55% first-year return on $71,652 initial cash invested.
-7.55%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$2,492
Rent
-$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $2,943 expenses = $451 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,492
Total Expenses
$2,943
Mortgage P&I
68%
$1,686
Property Taxes
20%
$489
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0