Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.39% first-year return on $72,744 initial cash invested.
-1.39%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$2,992
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $3,076 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,992
Total Expenses
$3,076
Mortgage P&I
58%
$1,734
Property Taxes
15%
$441
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0