Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.9% first-year return on $73,290 initial cash invested.
-17.9%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$2,064
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $3,157 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,064
Total Expenses
$3,157
Mortgage P&I
85%
$1,753
Property Taxes
36%
$746
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0