Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.59% first-year return on $72,387 initial cash invested.
-7.59%
Cash On Cash
5.03%
Cap Rate
0.81
DSCR
$2,207
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $2,665 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,207
Total Expenses
$2,665
Mortgage P&I
81%
$1,792
Property Taxes
8%
$174
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0