Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $73,017 initial cash invested.
-8.99%
Cash On Cash
5.18%
Cap Rate
0.78
DSCR
$2,419
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,419 income − $2,966 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,017
Downpayment
20%
$69,540
Closing costs
1%
$3,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,419
Total Expenses
$2,966
Mortgage P&I
80%
$1,927
Property Taxes
2%
$40
Home Insurance
5%
$122
HOA
10%
$248
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0