Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.33% first-year return on $73,290 initial cash invested.
-10.33%
Cash On Cash
4.42%
Cap Rate
0.7
DSCR
$1,829
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,829 income − $2,460 expenses = $631 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,829
Total Expenses
$2,460
Mortgage P&I
100%
$1,825
Property Taxes
1%
$15
Home Insurance
7%
$124
HOA
1%
$21
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0