Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.72% first-year return on $71,988 initial cash invested.
-0.72%
Cash On Cash
6.29%
Cap Rate
1.06
DSCR
$2,948
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,948
Total Expenses
$2,991
Mortgage P&I
57%
$1,693
Property Taxes
14%
$412
Home Insurance
4%
$120
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0