Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.87% first-year return on $71,883 initial cash invested.
-1.87%
Cash On Cash
5.87%
Cap Rate
1.01
DSCR
$2,538
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $2,650 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,883
Downpayment
20%
$68,460
Closing costs
1%
$3,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,538
Total Expenses
$2,650
Mortgage P&I
65%
$1,660
Property Taxes
6%
$155
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0