Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.77% first-year return on $73,500 initial cash invested.
-16.77%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$1,478
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,478 income − $2,505 expenses = $1,027 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,478
Total Expenses
$2,505
Mortgage P&I
123%
$1,818
Property Taxes
12%
$180
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0