Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.36% first-year return on $72,324 initial cash invested.
-5.36%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$2,596
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,919 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,324
Downpayment
20%
$68,880
Closing costs
1%
$3,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,596
Total Expenses
$2,919
Mortgage P&I
67%
$1,751
Property Taxes
14%
$370
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0