Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $72,555 initial cash invested.
-18.01%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$1,564
Rent
-$1,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,564 income − $2,653 expenses = $1,089 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,555
Downpayment
20%
$69,100
Closing costs
1%
$3,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,564
Total Expenses
$2,653
Mortgage P&I
107%
$1,676
Property Taxes
7%
$113
Home Insurance
8%
$123
HOA
21%
$335
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0