Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $73,059 initial cash invested.
-13.12%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$2,344
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $3,143 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,059
Downpayment
20%
$69,580
Closing costs
1%
$3,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,344
Total Expenses
$3,143
Mortgage P&I
73%
$1,703
Property Taxes
30%
$705
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0