Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.1% first-year return on $72,072 initial cash invested.
-14.1%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$1,721
Rent
-$847
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
$72,072
Downpayment
20%
$68,640
Closing costs
1%
$3,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,721
Total Expenses
$2,568
Mortgage P&I
97%
$1,668
Property Taxes
19%
$327
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0