Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.9% first-year return on $72,954 initial cash invested.
-3.9%
Cash On Cash
6.32%
Cap Rate
0.95
DSCR
$2,995
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,995 income − $3,232 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,995
Total Expenses
$3,232
Mortgage P&I
64%
$1,918
Property Taxes
14%
$412
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0