Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.73% first-year return on $71,988 initial cash invested.
-5.73%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$2,379
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,988
Downpayment
20%
$68,560
Closing costs
1%
$3,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,379
Total Expenses
$2,723
Mortgage P&I
70%
$1,656
Property Taxes
14%
$324
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0