Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.76% first-year return on $72,534 initial cash invested.
-14.76%
Cash On Cash
3.45%
Cap Rate
0.55
DSCR
$1,625
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,625 income − $2,517 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,625
Total Expenses
$2,517
Mortgage P&I
111%
$1,804
Property Taxes
11%
$177
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0