Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.05% first-year return on $72,156 initial cash invested.
-2.05%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$2,516
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $2,639 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,156
Downpayment
20%
$68,720
Closing costs
1%
$3,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,516
Total Expenses
$2,639
Mortgage P&I
69%
$1,724
Property Taxes
5%
$124
Home Insurance
5%
$121
HOA
1%
$15
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0