Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.79% first-year return on $73,752 initial cash invested.
-10.79%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$1,887
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $2,550 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,752
Downpayment
20%
$70,240
Closing costs
1%
$3,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,887
Total Expenses
$2,550
Mortgage P&I
94%
$1,773
Property Taxes
8%
$159
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0