Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.21% first-year return on $73,017 initial cash invested.
-11.21%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$2,332
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,332
Total Expenses
$3,014
Mortgage P&I
75%
$1,741
Property Taxes
23%
$534
Home Insurance
5%
$126
HOA
0%
$6
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0