Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.46% first-year return on $71,169 initial cash invested.
-8.46%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$2,309
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $2,811 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,309
Total Expenses
$2,811
Mortgage P&I
73%
$1,685
Property Taxes
15%
$348
Home Insurance
5%
$122
HOA
2%
$56
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0