Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.9% first-year return on $72,723 initial cash invested.
-16.9%
Cash On Cash
3.21%
Cap Rate
0.5
DSCR
$1,840
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $2,864 expenses = $1,024 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,723
Downpayment
20%
$69,260
Closing costs
1%
$3,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,864
Mortgage P&I
101%
$1,857
Property Taxes
22%
$407
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0