Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $72,954 initial cash invested.
-6.27%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$2,357
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $2,738 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,954
Downpayment
20%
$69,480
Closing costs
1%
$3,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,357
Total Expenses
$2,738
Mortgage P&I
74%
$1,734
Property Taxes
11%
$257
Home Insurance
5%
$126
HOA
0%
$8
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0