Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.47% first-year return on $73,143 initial cash invested.
-10.47%
Cash On Cash
3.86%
Cap Rate
0.67
DSCR
$1,842
Rent
-$638
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,143
Downpayment
20%
$69,660
Closing costs
1%
$3,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$2,480
Mortgage P&I
91%
$1,667
Property Taxes
12%
$212
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0