Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.25% first-year return on $72,891 initial cash invested.
-5.25%
Cash On Cash
5.18%
Cap Rate
0.88
DSCR
$2,366
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,891
Downpayment
20%
$69,420
Closing costs
1%
$3,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,366
Total Expenses
$2,685
Mortgage P&I
72%
$1,699
Property Taxes
11%
$257
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0