Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.66% first-year return on $73,038 initial cash invested.
-16.66%
Cash On Cash
3.05%
Cap Rate
0.49
DSCR
$1,787
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $2,801 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$2,801
Mortgage P&I
101%
$1,809
Property Taxes
23%
$402
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0