Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.34% first-year return on $73,647 initial cash invested.
-9.34%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$2,424
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,997 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,647
Downpayment
20%
$70,140
Closing costs
1%
$3,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,424
Total Expenses
$2,997
Mortgage P&I
71%
$1,733
Property Taxes
20%
$485
Home Insurance
5%
$122
HOA
1%
$28
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0