Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.59% first-year return on $72,261 initial cash invested.
-11.59%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$1,689
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $2,387 expenses = $698 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,261
Downpayment
20%
$68,820
Closing costs
1%
$3,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,689
Total Expenses
$2,387
Mortgage P&I
104%
$1,756
Property Taxes
4%
$65
Home Insurance
8%
$128
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0