Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.73% first-year return on $71,190 initial cash invested.
-8.73%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$2,069
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $2,587 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,069
Total Expenses
$2,587
Mortgage P&I
81%
$1,680
Property Taxes
11%
$221
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0