Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.57% first-year return on $72,555 initial cash invested.
-14.57%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$2,159
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $3,040 expenses = $881 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,555
Downpayment
20%
$69,100
Closing costs
1%
$3,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$3,040
Mortgage P&I
82%
$1,766
Property Taxes
27%
$590
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0