Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.06% first-year return on $72,303 initial cash invested.
-5.06%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$2,907
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,907 income − $3,212 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,907
Total Expenses
$3,212
Mortgage P&I
60%
$1,735
Property Taxes
17%
$503
Home Insurance
4%
$122
HOA
3%
$97
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0