Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $73,395 initial cash invested.
-13.64%
Cash On Cash
4.09%
Cap Rate
0.62
DSCR
$2,129
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $2,963 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,395
Downpayment
20%
$69,900
Closing costs
1%
$3,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,963
Mortgage P&I
90%
$1,919
Property Taxes
17%
$369
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0