Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $72,870 initial cash invested.
-13.21%
Cash On Cash
3.8%
Cap Rate
0.61
DSCR
$2,250
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $3,052 expenses = $802 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$3,052
Mortgage P&I
80%
$1,789
Property Taxes
25%
$558
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0