Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.19% first-year return on $72,450 initial cash invested.
-4.19%
Cash On Cash
5.68%
Cap Rate
0.93
DSCR
$2,727
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $2,980 expenses = $253 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,727
Total Expenses
$2,980
Mortgage P&I
64%
$1,749
Property Taxes
15%
$401
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0