Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.41% first-year return on $73,059 initial cash invested.
-19.41%
Cash On Cash
2.87%
Cap Rate
0.43
DSCR
$1,970
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $3,152 expenses = $1,182 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,059
Downpayment
20%
$69,580
Closing costs
1%
$3,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$3,152
Mortgage P&I
97%
$1,916
Property Taxes
30%
$597
Home Insurance
6%
$122
HOA
0%
$6
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0