Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.25% first-year return on $72,240 initial cash invested.
-0.25%
Cash On Cash
6.86%
Cap Rate
1.08
DSCR
$3,170
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $3,185 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,240
Downpayment
20%
$68,800
Closing costs
1%
$3,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,170
Total Expenses
$3,185
Mortgage P&I
58%
$1,824
Property Taxes
13%
$418
Home Insurance
4%
$120
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0