Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.6% first-year return on $71,946 initial cash invested.
-5.6%
Cash On Cash
5.94%
Cap Rate
0.89
DSCR
$2,512
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,848 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,512
Total Expenses
$2,848
Mortgage P&I
76%
$1,906
Property Taxes
6%
$152
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0