Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.92% first-year return on $72,471 initial cash invested.
-4.92%
Cash On Cash
5.4%
Cap Rate
0.9
DSCR
$2,584
Rent
-$297
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,584
Total Expenses
$2,881
Mortgage P&I
67%
$1,720
Property Taxes
14%
$366
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0