Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.27% first-year return on $72,051 initial cash invested.
-13.27%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$1,993
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,790 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$2,790
Mortgage P&I
91%
$1,815
Property Taxes
14%
$285
Home Insurance
4%
$79
HOA
5%
$92
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0