Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.73% first-year return on $72,114 initial cash invested.
-13.73%
Cash On Cash
4.18%
Cap Rate
0.62
DSCR
$2,115
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,940 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,114
Downpayment
20%
$68,680
Closing costs
1%
$3,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,115
Total Expenses
$2,940
Mortgage P&I
91%
$1,915
Property Taxes
17%
$352
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0