Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.09% first-year return on $72,303 initial cash invested.
-10.09%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$2,466
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,466
Total Expenses
$3,074
Mortgage P&I
68%
$1,680
Property Taxes
26%
$632
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0