Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.68% first-year return on $72,786 initial cash invested.
-7.68%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$2,128
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $2,594 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,786
Downpayment
20%
$69,320
Closing costs
1%
$3,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,128
Total Expenses
$2,594
Mortgage P&I
83%
$1,775
Property Taxes
7%
$140
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0