Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.08% first-year return on $73,080 initial cash invested.
-6.08%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$2,538
Rent
-$370
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,538
Total Expenses
$2,908
Mortgage P&I
69%
$1,751
Property Taxes
16%
$409
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0