Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.6% first-year return on $73,290 initial cash invested.
-21.6%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$1,862
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $3,181 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,862
Total Expenses
$3,181
Mortgage P&I
97%
$1,798
Property Taxes
42%
$777
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0