Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.88% first-year return on $72,870 initial cash invested.
-5.88%
Cash On Cash
5.32%
Cap Rate
0.87
DSCR
$2,486
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,843 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,486
Total Expenses
$2,843
Mortgage P&I
71%
$1,771
Property Taxes
12%
$304
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0