Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.09% first-year return on $73,668 initial cash invested.
-9.09%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$2,173
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $2,731 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,668
Downpayment
20%
$70,160
Closing costs
1%
$3,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$2,731
Mortgage P&I
81%
$1,765
Property Taxes
12%
$269
Home Insurance
6%
$128
HOA
0%
$4
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0