Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6% first-year return on $72,450 initial cash invested.
-6%
Cash On Cash
5.25%
Cap Rate
0.86
DSCR
$2,429
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $2,791 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,429
Total Expenses
$2,791
Mortgage P&I
72%
$1,751
Property Taxes
12%
$288
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0