Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.66% first-year return on $72,849 initial cash invested.
-11.66%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$2,126
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,834 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,126
Total Expenses
$2,834
Mortgage P&I
81%
$1,729
Property Taxes
15%
$315
Home Insurance
6%
$122
HOA
5%
$115
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0