Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.41% first-year return on $72,177 initial cash invested.
-14.41%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$1,646
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,646
Total Expenses
$2,513
Mortgage P&I
102%
$1,687
Property Taxes
17%
$274
Home Insurance
8%
$124
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0