Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.47% first-year return on $72,828 initial cash invested.
-5.47%
Cash On Cash
5.49%
Cap Rate
0.89
DSCR
$2,661
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,993 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,661
Total Expenses
$2,993
Mortgage P&I
67%
$1,786
Property Taxes
15%
$394
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0