Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $72,534 initial cash invested.
-17.39%
Cash On Cash
3.33%
Cap Rate
0.51
DSCR
$2,480
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $3,531 expenses = $1,051 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$3,531
Mortgage P&I
76%
$1,885
Property Taxes
28%
$705
Home Insurance
5%
$116
HOA
7%
$180
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0