Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.37% first-year return on $72,828 initial cash invested.
-8.37%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$2,254
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $2,762 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,254
Total Expenses
$2,762
Mortgage P&I
78%
$1,747
Property Taxes
13%
$282
Home Insurance
5%
$122
HOA
1%
$25
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0