Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.68% first-year return on $72,450 initial cash invested.
-13.68%
Cash On Cash
3.82%
Cap Rate
0.6
DSCR
$1,966
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $2,792 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,966
Total Expenses
$2,792
Mortgage P&I
93%
$1,827
Property Taxes
17%
$333
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0