Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.65% first-year return on $73,353 initial cash invested.
-2.65%
Cash On Cash
5.62%
Cap Rate
0.97
DSCR
$2,240
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,240
Total Expenses
$2,402
Mortgage P&I
75%
$1,685
Property Taxes
1%
$13
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0