Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.25% first-year return on $71,925 initial cash invested.
-0.25%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$2,615
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $2,630 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,615
Total Expenses
$2,630
Mortgage P&I
66%
$1,730
Property Taxes
4%
$97
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0