Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.6% first-year return on $71,106 initial cash invested.
-6.6%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$2,557
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,557 income − $2,948 expenses = $391 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
$2,557
Total Expenses
$2,948
Mortgage P&I
66%
$1,689
Property Taxes
19%
$480
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0