Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.34% first-year return on $72,051 initial cash invested.
-11.34%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$2,290
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,971 expenses = $681 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
$2,290
Total Expenses
$2,971
Mortgage P&I
75%
$1,725
Property Taxes
23%
$530
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0