Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.86% first-year return on $71,925 initial cash invested.
-9.86%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$1,897
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,897 income − $2,488 expenses = $591 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,897
Total Expenses
$2,488
Mortgage P&I
93%
$1,763
Property Taxes
6%
$110
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0