Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.41% first-year return on $72,576 initial cash invested.
-7.41%
Cash On Cash
4.94%
Cap Rate
0.81
DSCR
$2,309
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $2,757 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,576
Downpayment
20%
$69,120
Closing costs
1%
$3,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,309
Total Expenses
$2,757
Mortgage P&I
76%
$1,756
Property Taxes
12%
$279
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0