Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.01% first-year return on $71,148 initial cash invested.
-2.01%
Cash On Cash
6.6%
Cap Rate
1.01
DSCR
$2,616
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $2,735 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,616
Total Expenses
$2,735
Mortgage P&I
71%
$1,850
Property Taxes
3%
$87
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0