Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.73% first-year return on $72,282 initial cash invested.
-1.73%
Cash On Cash
6.11%
Cap Rate
1.03
DSCR
$2,992
Rent
-$104
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,992
Total Expenses
$3,096
Mortgage P&I
57%
$1,707
Property Taxes
17%
$508
Home Insurance
3%
$102
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0