Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.88% first-year return on $72,030 initial cash invested.
-4.88%
Cash On Cash
5.81%
Cap Rate
0.91
DSCR
$2,592
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,885 expenses = $293 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,030
Downpayment
20%
$68,600
Closing costs
1%
$3,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,592
Total Expenses
$2,885
Mortgage P&I
70%
$1,823
Property Taxes
10%
$270
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0