Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $73,500 initial cash invested.
-13.4%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$2,144
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $2,965 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,144
Total Expenses
$2,965
Mortgage P&I
83%
$1,785
Property Taxes
21%
$456
Home Insurance
6%
$122
HOA
2%
$45
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0