Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $72,324 initial cash invested.
-11.53%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$2,170
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,865 expenses = $695 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,170
Total Expenses
$2,865
Mortgage P&I
81%
$1,766
Property Taxes
17%
$375
Home Insurance
6%
$122
HOA
2%
$39
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0