Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.2% first-year return on $73,059 initial cash invested.
-11.2%
Cash On Cash
3.75%
Cap Rate
0.65
DSCR
$1,808
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,808
Total Expenses
$2,490
Mortgage P&I
93%
$1,678
Property Taxes
12%
$221
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0