Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $71,967 initial cash invested.
-20.73%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$2,273
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $3,516 expenses = $1,243 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,967
Downpayment
20%
$68,540
Closing costs
1%
$3,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,273
Total Expenses
$3,516
Mortgage P&I
82%
$1,862
Property Taxes
34%
$765
Home Insurance
13%
$298
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0