Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.74% first-year return on $73,290 initial cash invested.
-12.74%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$1,584
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,584 income − $2,362 expenses = $778 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
$1,584
Total Expenses
$2,362
Mortgage P&I
110%
$1,747
Property Taxes
5%
$76
Home Insurance
8%
$128
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0