Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.15% first-year return on $72,009 initial cash invested.
-15.15%
Cash On Cash
3.76%
Cap Rate
0.57
DSCR
$2,107
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,107 income − $3,016 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,009
Downpayment
20%
$68,580
Closing costs
1%
$3,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,107
Total Expenses
$3,016
Mortgage P&I
89%
$1,878
Property Taxes
13%
$269
Home Insurance
6%
$122
HOA
9%
$200
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0