Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.35% first-year return on $73,164 initial cash invested.
-9.35%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$1,872
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,164
Downpayment
20%
$69,680
Closing costs
1%
$3,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,872
Total Expenses
$2,442
Mortgage P&I
92%
$1,714
Property Taxes
5%
$99
Home Insurance
7%
$127
HOA
1%
$15
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0