Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $72,681 initial cash invested.
-12.98%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$2,720
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $3,506 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$3,506
Mortgage P&I
66%
$1,794
Property Taxes
21%
$576
Home Insurance
5%
$126
HOA
11%
$303
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0