Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.45% first-year return on $71,988 initial cash invested.
-7.45%
Cash On Cash
5.07%
Cap Rate
0.82
DSCR
$2,451
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $2,898 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,988
Downpayment
20%
$68,560
Closing costs
1%
$3,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,451
Total Expenses
$2,898
Mortgage P&I
72%
$1,772
Property Taxes
14%
$342
Home Insurance
5%
$122
HOA
1%
$24
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0