Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.19% first-year return on $73,479 initial cash invested.
-11.19%
Cash On Cash
4.71%
Cap Rate
0.7
DSCR
$2,117
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $2,802 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$2,802
Mortgage P&I
92%
$1,951
Property Taxes
8%
$178
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0