Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.85% first-year return on $72,639 initial cash invested.
-8.85%
Cash On Cash
4.29%
Cap Rate
0.74
DSCR
$2,111
Rent
-$536
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,639
Downpayment
20%
$69,180
Closing costs
1%
$3,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,111
Total Expenses
$2,647
Mortgage P&I
79%
$1,668
Property Taxes
15%
$308
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0