Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.99% first-year return on $73,059 initial cash invested.
-18.99%
Cash On Cash
3%
Cap Rate
0.45
DSCR
$1,889
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $3,045 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,889
Total Expenses
$3,045
Mortgage P&I
102%
$1,933
Property Taxes
19%
$364
Home Insurance
6%
$122
HOA
7%
$136
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0