Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.63% first-year return on $73,164 initial cash invested.
-8.63%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$2,080
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $2,606 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,164
Downpayment
20%
$69,680
Closing costs
1%
$3,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,606
Mortgage P&I
85%
$1,769
Property Taxes
8%
$170
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0