Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.96% first-year return on $72,765 initial cash invested.
-4.96%
Cash On Cash
5.48%
Cap Rate
0.9
DSCR
$2,470
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,771 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,765
Downpayment
20%
$69,300
Closing costs
1%
$3,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$2,771
Mortgage P&I
71%
$1,758
Property Taxes
10%
$248
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0