Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.57% first-year return on $73,248 initial cash invested.
-11.57%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$2,202
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,908 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,202
Total Expenses
$2,908
Mortgage P&I
80%
$1,766
Property Taxes
21%
$454
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0