Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.29% first-year return on $71,967 initial cash invested.
-9.29%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$2,206
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $2,763 expenses = $557 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,967
Downpayment
20%
$68,540
Closing costs
1%
$3,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,206
Total Expenses
$2,763
Mortgage P&I
78%
$1,719
Property Taxes
16%
$350
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0