Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.14% first-year return on $73,563 initial cash invested.
-7.14%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$2,659
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,659 income − $3,097 expenses = $438 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,563
Downpayment
20%
$70,060
Closing costs
1%
$3,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,659
Total Expenses
$3,097
Mortgage P&I
66%
$1,765
Property Taxes
19%
$516
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0