Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $73,059 initial cash invested.
-12.86%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$1,847
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,847 income − $2,630 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,847
Total Expenses
$2,630
Mortgage P&I
93%
$1,712
Property Taxes
16%
$292
Home Insurance
7%
$127
HOA
1%
$19
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0