Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $72,177 initial cash invested.
-13.6%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$2,410
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $3,228 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$3,228
Mortgage P&I
73%
$1,760
Property Taxes
27%
$642
Home Insurance
5%
$123
HOA
3%
$77
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0