Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.12% first-year return on $71,526 initial cash invested.
-16.12%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$1,956
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $2,917 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,526
Downpayment
20%
$68,120
Closing costs
1%
$3,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,956
Total Expenses
$2,917
Mortgage P&I
87%
$1,708
Property Taxes
30%
$578
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0