Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.11% first-year return on $72,786 initial cash invested.
-7.11%
Cash On Cash
4.98%
Cap Rate
0.82
DSCR
$2,201
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $2,632 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,786
Downpayment
20%
$69,320
Closing costs
1%
$3,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$2,632
Mortgage P&I
80%
$1,758
Property Taxes
8%
$176
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0