Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $72,513 initial cash invested.
-9.17%
Cash On Cash
4.95%
Cap Rate
0.77
DSCR
$2,577
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $3,131 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,513
Downpayment
20%
$69,060
Closing costs
1%
$3,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,577
Total Expenses
$3,131
Mortgage P&I
72%
$1,850
Property Taxes
19%
$488
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0