Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $72,618 initial cash invested.
-6.46%
Cash On Cash
5.2%
Cap Rate
0.85
DSCR
$2,456
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $2,847 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,618
Downpayment
20%
$69,160
Closing costs
1%
$3,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,456
Total Expenses
$2,847
Mortgage P&I
72%
$1,767
Property Taxes
12%
$299
Home Insurance
6%
$142
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0