Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.64% first-year return on $72,702 initial cash invested.
-14.64%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$1,513
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,702
Downpayment
20%
$69,240
Closing costs
1%
$3,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,513
Total Expenses
$2,400
Mortgage P&I
112%
$1,695
Property Taxes
12%
$189
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0