Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.71% first-year return on $73,500 initial cash invested.
-17.71%
Cash On Cash
3.2%
Cap Rate
0.48
DSCR
$1,401
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $2,486 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,401
Total Expenses
$2,486
Mortgage P&I
139%
$1,947
Property Taxes
4%
$53
Home Insurance
9%
$122
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0