Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.78% first-year return on $72,975 initial cash invested.
-18.78%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$1,799
Rent
-$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,799
Total Expenses
$2,941
Mortgage P&I
96%
$1,730
Property Taxes
19%
$341
Home Insurance
7%
$126
HOA
15%
$276
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0