Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.2% first-year return on $71,946 initial cash invested.
-6.2%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$2,467
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,467 income − $2,839 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,467
Total Expenses
$2,839
Mortgage P&I
71%
$1,755
Property Taxes
13%
$315
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0