Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.43% first-year return on $72,828 initial cash invested.
-10.43%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$2,214
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $2,847 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,214
Total Expenses
$2,847
Mortgage P&I
77%
$1,708
Property Taxes
16%
$346
Home Insurance
10%
$217
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0