Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.74% first-year return on $72,303 initial cash invested.
-14.74%
Cash On Cash
3.8%
Cap Rate
0.59
DSCR
$2,305
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $3,193 expenses = $888 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,305
Total Expenses
$3,193
Mortgage P&I
81%
$1,864
Property Taxes
26%
$607
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0