Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.87% first-year return on $71,988 initial cash invested.
-4.87%
Cash On Cash
5.64%
Cap Rate
0.91
DSCR
$2,691
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,983 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,988
Downpayment
20%
$68,560
Closing costs
1%
$3,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,691
Total Expenses
$2,983
Mortgage P&I
66%
$1,767
Property Taxes
15%
$394
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$161
Maintenance
5%
$135
Other
0%
$0