Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.05% first-year return on $72,555 initial cash invested.
-8.05%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$2,242
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $2,729 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,555
Downpayment
20%
$69,100
Closing costs
1%
$3,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,242
Total Expenses
$2,729
Mortgage P&I
79%
$1,767
Property Taxes
11%
$257
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0