Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.91% first-year return on $72,051 initial cash invested.
-2.91%
Cash On Cash
5.93%
Cap Rate
0.97
DSCR
$2,573
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $2,748 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$2,748
Mortgage P&I
68%
$1,741
Property Taxes
7%
$188
Home Insurance
5%
$125
HOA
1%
$25
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0