Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $71,883 initial cash invested.
-11.3%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$2,156
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $2,833 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,156
Total Expenses
$2,833
Mortgage P&I
80%
$1,720
Property Taxes
15%
$320
Home Insurance
6%
$121
HOA
5%
$111
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0