Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.73% first-year return on $72,051 initial cash invested.
-5.73%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$2,400
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $2,744 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,400
Total Expenses
$2,744
Mortgage P&I
72%
$1,726
Property Taxes
11%
$272
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0