Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.76% first-year return on $72,534 initial cash invested.
-4.76%
Cash On Cash
5.23%
Cap Rate
0.91
DSCR
$2,867
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,867
Total Expenses
$3,155
Mortgage P&I
58%
$1,650
Property Taxes
22%
$638
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0