Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.51% first-year return on $72,744 initial cash invested.
-10.51%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$2,033
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $2,670 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$2,670
Mortgage P&I
85%
$1,733
Property Taxes
12%
$243
Home Insurance
6%
$126
HOA
2%
$39
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0