Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.73% first-year return on $72,030 initial cash invested.
-6.73%
Cash On Cash
5.45%
Cap Rate
0.85
DSCR
$2,646
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $3,050 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,030
Downpayment
20%
$68,600
Closing costs
1%
$3,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,646
Total Expenses
$3,050
Mortgage P&I
69%
$1,831
Property Taxes
16%
$411
Home Insurance
5%
$120
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0