Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.85% first-year return on $72,261 initial cash invested.
-4.85%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$2,310
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $2,602 expenses = $292 out of pocket
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
$2,310
Total Expenses
$2,602
Mortgage P&I
74%
$1,709
Property Taxes
8%
$175
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0