Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.62% first-year return on $72,450 initial cash invested.
-9.62%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$2,132
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $2,713 expenses = $581 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,132
Total Expenses
$2,713
Mortgage P&I
82%
$1,752
Property Taxes
13%
$285
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0