Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.23% first-year return on $72,114 initial cash invested.
-5.23%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$2,157
Rent
-$314
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
6.3%
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
$2,157
Total Expenses
$2,471
Mortgage P&I
79%
$1,706
Property Taxes
4%
$82
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0