Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.62% first-year return on $72,597 initial cash invested.
-13.62%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$2,221
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $3,045 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,597
Downpayment
20%
$69,140
Closing costs
1%
$3,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,221
Total Expenses
$3,045
Mortgage P&I
80%
$1,779
Property Taxes
23%
$515
Home Insurance
6%
$128
HOA
2%
$46
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0