Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.68% first-year return on $72,660 initial cash invested.
-12.68%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$1,819
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $2,587 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$2,587
Mortgage P&I
98%
$1,778
Property Taxes
11%
$206
Home Insurance
7%
$122
HOA
0%
$8
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0