Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.22% first-year return on $72,303 initial cash invested.
-7.22%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$2,030
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,465 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,465
Mortgage P&I
85%
$1,718
Property Taxes
5%
$97
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0