Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $73,122 initial cash invested.
-12.8%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$2,089
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $2,869 expenses = $780 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,089
Total Expenses
$2,869
Mortgage P&I
84%
$1,757
Property Taxes
21%
$448
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0