Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $73,248 initial cash invested.
-7.77%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$2,898
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,898
Total Expenses
$3,372
Mortgage P&I
61%
$1,762
Property Taxes
25%
$723
Home Insurance
4%
$122
HOA
0%
$11
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0