Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.86% first-year return on $72,324 initial cash invested.
-8.86%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$2,458
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $2,992 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,324
Downpayment
20%
$68,880
Closing costs
1%
$3,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,458
Total Expenses
$2,992
Mortgage P&I
69%
$1,708
Property Taxes
22%
$534
Home Insurance
5%
$111
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0