Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $72,744 initial cash invested.
-10.16%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$2,396
Rent
-$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $3,012 expenses = $616 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,396
Total Expenses
$3,012
Mortgage P&I
73%
$1,737
Property Taxes
14%
$327
Home Insurance
5%
$122
HOA
8%
$202
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0