Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.03% first-year return on $72,933 initial cash invested.
-5.03%
Cash On Cash
5.59%
Cap Rate
0.9
DSCR
$2,405
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $2,711 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,933
Downpayment
20%
$69,460
Closing costs
1%
$3,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,405
Total Expenses
$2,711
Mortgage P&I
75%
$1,804
Property Taxes
7%
$157
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0