Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $72,030 initial cash invested.
-11.86%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$1,783
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $2,495 expenses = $712 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,030
Downpayment
20%
$68,600
Closing costs
1%
$3,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,783
Total Expenses
$2,495
Mortgage P&I
99%
$1,768
Property Taxes
8%
$142
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0