Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.8% first-year return on $73,269 initial cash invested.
-7.8%
Cash On Cash
4.87%
Cap Rate
0.79
DSCR
$2,162
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,638 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,162
Total Expenses
$2,638
Mortgage P&I
82%
$1,783
Property Taxes
6%
$138
Home Insurance
6%
$122
HOA
2%
$33
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0