Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.57% first-year return on $72,429 initial cash invested.
-4.57%
Cash On Cash
5.46%
Cap Rate
0.93
DSCR
$2,988
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $3,264 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,988
Total Expenses
$3,264
Mortgage P&I
57%
$1,695
Property Taxes
22%
$672
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0