Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.79% first-year return on $71,190 initial cash invested.
-1.79%
Cash On Cash
6.08%
Cap Rate
1.01
DSCR
$2,585
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,585 income − $2,691 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,585
Total Expenses
$2,691
Mortgage P&I
66%
$1,694
Property Taxes
8%
$204
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0