Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $72,450 initial cash invested.
-17.69%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$1,820
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $2,888 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,820
Total Expenses
$2,888
Mortgage P&I
95%
$1,733
Property Taxes
31%
$561
Home Insurance
7%
$121
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0