Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.96% first-year return on $72,870 initial cash invested.
-2.96%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$3,086
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $3,266 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,086
Total Expenses
$3,266
Mortgage P&I
57%
$1,748
Property Taxes
19%
$592
Home Insurance
4%
$124
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0