Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.07% first-year return on $73,017 initial cash invested.
-7.07%
Cash On Cash
5.78%
Cap Rate
0.85
DSCR
$2,453
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,453 income − $2,883 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,017
Downpayment
20%
$69,540
Closing costs
1%
$3,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,453
Total Expenses
$2,883
Mortgage P&I
81%
$1,981
Property Taxes
6%
$138
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0