Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.65% first-year return on $72,450 initial cash invested.
-23.65%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$881
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$881 income − $2,309 expenses = $1,428 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$881
Total Expenses
$2,309
Mortgage P&I
203%
$1,787
Property Taxes
20%
$172
Home Insurance
14%
$121
HOA
0%
$0
Property Management
10%
$88
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0