Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.45% first-year return on $72,828 initial cash invested.
-8.45%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$1,871
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $2,384 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,871
Total Expenses
$2,384
Mortgage P&I
90%
$1,692
Property Taxes
4%
$83
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0