Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.9% first-year return on $71,694 initial cash invested.
-7.9%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$2,219
Rent
-$472
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,694
Downpayment
20%
$68,280
Closing costs
1%
$3,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,219
Total Expenses
$2,691
Mortgage P&I
77%
$1,705
Property Taxes
13%
$287
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0