Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $72,408 initial cash invested.
-7.95%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$2,797
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $3,277 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,408
Downpayment
20%
$68,960
Closing costs
1%
$3,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$3,277
Mortgage P&I
61%
$1,709
Property Taxes
26%
$718
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0