Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.25% first-year return on $71,967 initial cash invested.
-6.25%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$2,059
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,967
Downpayment
20%
$68,540
Closing costs
1%
$3,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,059
Total Expenses
$2,434
Mortgage P&I
81%
$1,675
Property Taxes
5%
$101
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0