Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.75% first-year return on $72,156 initial cash invested.
-9.75%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$2,101
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $2,687 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,156
Downpayment
20%
$68,720
Closing costs
1%
$3,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,101
Total Expenses
$2,687
Mortgage P&I
82%
$1,718
Property Taxes
14%
$302
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0