Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.22% first-year return on $72,870 initial cash invested.
-16.22%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$2,015
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,015
Total Expenses
$3,000
Mortgage P&I
83%
$1,670
Property Taxes
34%
$684
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0