Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.28% first-year return on $72,450 initial cash invested.
-5.28%
Cash On Cash
5.01%
Cap Rate
0.87
DSCR
$2,028
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,028
Total Expenses
$2,347
Mortgage P&I
82%
$1,658
Property Taxes
2%
$41
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0