Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.97% first-year return on $72,303 initial cash invested.
-3.97%
Cash On Cash
5.86%
Cap Rate
0.94
DSCR
$2,694
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $2,933 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,694
Total Expenses
$2,933
Mortgage P&I
66%
$1,786
Property Taxes
12%
$327
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0