Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.73% first-year return on $72,975 initial cash invested.
-7.73%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$2,260
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $2,730 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,975
Downpayment
20%
$69,500
Closing costs
1%
$3,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,730
Mortgage P&I
77%
$1,742
Property Taxes
12%
$267
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0