Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.75% first-year return on $72,450 initial cash invested.
-10.75%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$2,288
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,937 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,288
Total Expenses
$2,937
Mortgage P&I
75%
$1,717
Property Taxes
22%
$505
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0