Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.57% first-year return on $72,765 initial cash invested.
-15.57%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$1,790
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $2,734 expenses = $944 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,765
Downpayment
20%
$69,300
Closing costs
1%
$3,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$2,734
Mortgage P&I
99%
$1,768
Property Taxes
19%
$336
Home Insurance
7%
$122
HOA
2%
$42
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0