Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $72,429 initial cash invested.
-15.18%
Cash On Cash
3.54%
Cap Rate
0.55
DSCR
$1,616
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $2,532 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,616
Total Expenses
$2,532
Mortgage P&I
115%
$1,852
Property Taxes
9%
$138
Home Insurance
7%
$121
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0