Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.04% first-year return on $73,479 initial cash invested.
-28.04%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$1,053
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,053 income − $2,770 expenses = $1,717 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,053
Total Expenses
$2,770
Mortgage P&I
169%
$1,782
Property Taxes
56%
$592
Home Insurance
12%
$122
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0