Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.08% first-year return on $73,479 initial cash invested.
-10.08%
Cash On Cash
4.36%
Cap Rate
0.71
DSCR
$2,116
Rent
-$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $2,733 expenses = $617 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,116
Total Expenses
$2,733
Mortgage P&I
84%
$1,783
Property Taxes
12%
$248
Home Insurance
6%
$122
HOA
1%
$29
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0