Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.03% first-year return on $72,429 initial cash invested.
-9.03%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$2,196
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $2,741 expenses = $545 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,196
Total Expenses
$2,741
Mortgage P&I
79%
$1,735
Property Taxes
14%
$313
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0