Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.02% first-year return on $72,198 initial cash invested.
-4.02%
Cash On Cash
6.03%
Cap Rate
0.95
DSCR
$2,886
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $3,128 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,198
Downpayment
20%
$68,760
Closing costs
1%
$3,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,886
Total Expenses
$3,128
Mortgage P&I
63%
$1,827
Property Taxes
15%
$425
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0