Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.67% first-year return on $72,219 initial cash invested.
-10.67%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$1,877
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $2,519 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,219
Downpayment
20%
$68,780
Closing costs
1%
$3,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,877
Total Expenses
$2,519
Mortgage P&I
90%
$1,696
Property Taxes
11%
$214
Home Insurance
6%
$120
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0