Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.28% first-year return on $72,702 initial cash invested.
-9.28%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$2,328
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $2,890 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,702
Downpayment
20%
$69,240
Closing costs
1%
$3,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,328
Total Expenses
$2,890
Mortgage P&I
74%
$1,726
Property Taxes
19%
$437
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0