Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.61% first-year return on $72,261 initial cash invested.
-6.61%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$2,705
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,261
Downpayment
20%
$68,820
Closing costs
1%
$3,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,705
Total Expenses
$3,103
Mortgage P&I
63%
$1,707
Property Taxes
21%
$566
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0