Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.31% first-year return on $71,106 initial cash invested.
-6.31%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$2,741
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $3,115 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,106
Downpayment
20%
$67,720
Closing costs
1%
$3,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$3,115
Mortgage P&I
62%
$1,694
Property Taxes
22%
$593
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0