Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.41% first-year return on $72,996 initial cash invested.
-11.41%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$1,660
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,660 income − $2,354 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,996
Downpayment
20%
$69,520
Closing costs
1%
$3,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$2,354
Mortgage P&I
104%
$1,720
Property Taxes
5%
$78
Home Insurance
7%
$124
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0