Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $71,967 initial cash invested.
-14.49%
Cash On Cash
3.91%
Cap Rate
0.59
DSCR
$1,805
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,805 income − $2,674 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,805
Total Expenses
$2,674
Mortgage P&I
105%
$1,895
Property Taxes
10%
$189
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0