Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.23% first-year return on $72,387 initial cash invested.
-16.23%
Cash On Cash
3.56%
Cap Rate
0.54
DSCR
$2,094
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $3,073 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,094
Total Expenses
$3,073
Mortgage P&I
91%
$1,897
Property Taxes
24%
$509
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0