Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.28% first-year return on $72,408 initial cash invested.
-4.28%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$2,648
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,906 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,648
Total Expenses
$2,906
Mortgage P&I
66%
$1,739
Property Taxes
12%
$322
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0