Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.37% first-year return on $72,702 initial cash invested.
-3.37%
Cash On Cash
5.97%
Cap Rate
0.96
DSCR
$2,567
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,567 income − $2,771 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,702
Downpayment
20%
$69,240
Closing costs
1%
$3,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,567
Total Expenses
$2,771
Mortgage P&I
70%
$1,799
Property Taxes
2%
$59
Home Insurance
5%
$126
HOA
5%
$120
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0