Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.15% first-year return on $71,232 initial cash invested.
-3.15%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$2,731
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,731 income − $2,918 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,232
Downpayment
20%
$67,840
Closing costs
1%
$3,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,731
Total Expenses
$2,918
Mortgage P&I
62%
$1,696
Property Taxes
14%
$371
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0