Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.23% first-year return on $73,332 initial cash invested.
-10.23%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$2,053
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $2,678 expenses = $625 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,332
Downpayment
20%
$69,840
Closing costs
1%
$3,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,053
Total Expenses
$2,678
Mortgage P&I
85%
$1,736
Property Taxes
8%
$165
Home Insurance
7%
$138
HOA
5%
$105
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0