Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.69% first-year return on $72,429 initial cash invested.
-7.69%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$1,880
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,880
Total Expenses
$2,344
Mortgage P&I
90%
$1,683
Property Taxes
3%
$51
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0