Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.47% first-year return on $73,080 initial cash invested.
-19.47%
Cash On Cash
2.9%
Cap Rate
0.43
DSCR
$1,614
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $2,800 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$2,800
Mortgage P&I
121%
$1,945
Property Taxes
17%
$271
Home Insurance
8%
$122
HOA
3%
$42
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0