Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.17% first-year return on $72,387 initial cash invested.
-11.17%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$2,054
Rent
-$674
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,054
Total Expenses
$2,728
Mortgage P&I
83%
$1,710
Property Taxes
18%
$363
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0