Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.07% first-year return on $71,988 initial cash invested.
-12.07%
Cash On Cash
4.22%
Cap Rate
0.66
DSCR
$2,110
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,834 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,110
Total Expenses
$2,834
Mortgage P&I
86%
$1,824
Property Taxes
15%
$326
Home Insurance
6%
$122
HOA
1%
$12
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0