Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.17% first-year return on $72,219 initial cash invested.
-11.17%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$2,093
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $2,765 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,219
Downpayment
20%
$68,780
Closing costs
1%
$3,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,093
Total Expenses
$2,765
Mortgage P&I
82%
$1,723
Property Taxes
18%
$375
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0