Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.24% first-year return on $71,505 initial cash invested.
-3.24%
Cash On Cash
5.81%
Cap Rate
0.95
DSCR
$2,253
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $2,446 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,505
Downpayment
20%
$68,100
Closing costs
1%
$3,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,253
Total Expenses
$2,446
Mortgage P&I
77%
$1,728
Property Taxes
2%
$38
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0