Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $72,051 initial cash invested.
-11.26%
Cash On Cash
3.79%
Cap Rate
0.66
DSCR
$2,320
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $2,996 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$2,996
Mortgage P&I
71%
$1,645
Property Taxes
27%
$626
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0