Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.2% first-year return on $72,429 initial cash invested.
-2.2%
Cash On Cash
5.79%
Cap Rate
0.99
DSCR
$2,437
Rent
-$133
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
6.1%
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
$2,437
Total Expenses
$2,570
Mortgage P&I
69%
$1,676
Property Taxes
6%
$139
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0