Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.8% first-year return on $72,471 initial cash invested.
-10.8%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$2,055
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $2,707 expenses = $652 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,055
Total Expenses
$2,707
Mortgage P&I
84%
$1,732
Property Taxes
15%
$318
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0