Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.81% first-year return on $72,114 initial cash invested.
-6.81%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$2,177
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $2,586 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,177
Total Expenses
$2,586
Mortgage P&I
80%
$1,731
Property Taxes
8%
$166
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0