Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.02% first-year return on $73,038 initial cash invested.
-18.02%
Cash On Cash
2.66%
Cap Rate
0.43
DSCR
$1,746
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $2,843 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,746
Total Expenses
$2,843
Mortgage P&I
102%
$1,781
Property Taxes
28%
$482
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0