Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.19% first-year return on $71,064 initial cash invested.
-0.19%
Cash On Cash
6.38%
Cap Rate
1.08
DSCR
$2,896
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $2,907 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,064
Downpayment
20%
$67,680
Closing costs
1%
$3,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,896
Total Expenses
$2,907
Mortgage P&I
57%
$1,665
Property Taxes
13%
$369
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0