Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.34% first-year return on $72,681 initial cash invested.
-3.34%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$2,575
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,575
Total Expenses
$2,777
Mortgage P&I
67%
$1,721
Property Taxes
10%
$264
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0