Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.63% first-year return on $71,883 initial cash invested.
-9.63%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$2,448
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $3,025 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,883
Downpayment
20%
$68,460
Closing costs
1%
$3,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,448
Total Expenses
$3,025
Mortgage P&I
70%
$1,719
Property Taxes
21%
$523
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0