Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.47% first-year return on $73,080 initial cash invested.
-5.47%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$2,192
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $2,525 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,192
Total Expenses
$2,525
Mortgage P&I
80%
$1,749
Property Taxes
4%
$83
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0