Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.64% first-year return on $72,135 initial cash invested.
-4.64%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$2,366
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $2,645 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,366
Total Expenses
$2,645
Mortgage P&I
70%
$1,665
Property Taxes
5%
$123
Home Insurance
5%
$122
HOA
5%
$120
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0