Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.87% first-year return on $72,849 initial cash invested.
-10.87%
Cash On Cash
4.22%
Cap Rate
0.69
DSCR
$2,206
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $2,866 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,206
Total Expenses
$2,866
Mortgage P&I
80%
$1,771
Property Taxes
18%
$400
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0