Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.44% first-year return on $72,870 initial cash invested.
-7.44%
Cash On Cash
5.08%
Cap Rate
0.82
DSCR
$2,550
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $3,002 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,550
Total Expenses
$3,002
Mortgage P&I
70%
$1,793
Property Taxes
17%
$423
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0