Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.73% first-year return on $72,950 initial cash invested.
-7.73%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$2,678
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $3,148 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,950
Downpayment
20%
$69,476
Closing costs
1%
$3,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,678
Total Expenses
$3,148
Mortgage P&I
65%
$1,745
Property Taxes
21%
$549
Home Insurance
5%
$122
HOA
1%
$35
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0