Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.97% first-year return on $73,353 initial cash invested.
-14.97%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$1,812
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $2,727 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,353
Downpayment
20%
$69,860
Closing costs
1%
$3,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$2,727
Mortgage P&I
98%
$1,772
Property Taxes
18%
$332
Home Insurance
7%
$126
HOA
1%
$25
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0