Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.54% first-year return on $72,072 initial cash invested.
-22.54%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$1,443
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,072
Downpayment
20%
$68,640
Closing costs
1%
$3,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,443
Total Expenses
$2,797
Mortgage P&I
119%
$1,715
Property Taxes
29%
$420
Home Insurance
8%
$122
HOA
11%
$165
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0