Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.96% first-year return on $73,479 initial cash invested.
-9.96%
Cash On Cash
4.83%
Cap Rate
0.74
DSCR
$2,475
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $3,085 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,475
Total Expenses
$3,085
Mortgage P&I
76%
$1,893
Property Taxes
17%
$426
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0