Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.42% first-year return on $73,500 initial cash invested.
-9.42%
Cash On Cash
4.98%
Cap Rate
0.76
DSCR
$2,379
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $2,956 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,379
Total Expenses
$2,956
Mortgage P&I
80%
$1,910
Property Taxes
11%
$268
Home Insurance
5%
$122
HOA
2%
$37
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0