Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.52% first-year return on $72,198 initial cash invested.
-10.52%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$2,155
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $2,788 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,198
Downpayment
20%
$68,760
Closing costs
1%
$3,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,155
Total Expenses
$2,788
Mortgage P&I
81%
$1,754
Property Taxes
15%
$326
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0