Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.02% first-year return on $72,996 initial cash invested.
-3.02%
Cash On Cash
5.93%
Cap Rate
0.97
DSCR
$2,605
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,605 income − $2,789 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,996
Downpayment
20%
$69,520
Closing costs
1%
$3,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,605
Total Expenses
$2,789
Mortgage P&I
68%
$1,771
Property Taxes
8%
$197
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0