Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $73,038 initial cash invested.
-7.18%
Cash On Cash
5.13%
Cap Rate
0.82
DSCR
$2,184
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $2,621 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,184
Total Expenses
$2,621
Mortgage P&I
83%
$1,814
Property Taxes
5%
$114
Home Insurance
6%
$122
HOA
0%
$4
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0