Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.91% first-year return on $72,450 initial cash invested.
-6.91%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$2,155
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $2,572 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,155
Total Expenses
$2,572
Mortgage P&I
80%
$1,729
Property Taxes
7%
$161
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0